Flat
G3
3 beds
1 bath
Hill Street, Garnethill, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£110,300First YearProfit From Rental Income
£25,107
↗ 23%After 5 Years
Change In Property Value
£79,263
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,497 | £23,060 | £23,636 | £24,227 | £115,476 |
| Total Expenses | £16,703 | £16,793 | £16,893 | £16,994 | £17,096 | £84,479 |
| Profit Before Tax | £5,353 | £5,704 | £6,167 | £6,642 | £7,131 | £30,997 |
| Profit After Tax | £4,336 | £4,620 | £4,995 | £5,380 | £5,776 | £25,107 |
| Change In Property Value | £9,450 | £9,734 | £16,709 | £21,054 | £22,317 | £79,263 |
| Net Return | £13,786 | £14,354 | £21,704 | £26,434 | £28,093 | £104,370 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 25% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change