Flat
G3
2 beds
1 bath
Kelvinhaugh Street, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£17,098
↗ 21%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,136 | £17,564 | £18,004 | £18,454 | £87,958 |
| Total Expenses | £13,202 | £13,282 | £13,367 | £13,455 | £13,543 | £66,849 |
| Profit Before Tax | £3,598 | £3,854 | £4,197 | £4,548 | £4,911 | £21,108 |
| Profit After Tax | £2,914 | £3,122 | £3,400 | £3,684 | £3,978 | £17,098 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £10,114 | £10,538 | £16,130 | £19,725 | £20,981 | £77,489 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change