Flat G3 2 beds 1 bath

Kent Road, Glasgow G3

Scotland, Scotland · G3

Initial Investment

First Year

£61,100First Year

Profit From Rental Income

After 5 Years

£10,709

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£45,293

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,852	£13,173	£13,503	£13,840	£65,968
Total Expenses	£10,402	£10,473	£10,548	£10,625	£10,701	£52,748
Profit Before Tax	£2,199	£2,379	£2,626	£2,878	£3,139	£13,221
Profit After Tax	£1,781	£1,927	£2,127	£2,331	£2,543	£10,709
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£7,181	£7,489	£11,675	£14,362	£15,295	£56,002
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change