Flat
G3
2 beds
2 baths
6/2, 173 Finnieston Street, Finnieston, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£68,097First YearProfit From Rental Income
£12,854
↗ 19%After 5 Years
Change In Property Value
£50,324
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,284 | £14,641 | £15,007 | £15,382 | £73,319 |
| Total Expenses | £11,335 | £11,409 | £11,488 | £11,568 | £11,649 | £57,449 |
| Profit Before Tax | £2,669 | £2,875 | £3,153 | £3,439 | £3,734 | £15,870 |
| Profit After Tax | £2,162 | £2,329 | £2,554 | £2,785 | £3,024 | £12,854 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,324 |
| Net Return | £8,162 | £8,508 | £13,163 | £16,152 | £17,193 | £63,179 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change