Flat G3 4 beds 2 baths

Buccleuch Street, Glasgow G3

Scotland, Scotland · G3

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£21,342

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£19,596	£19,988	£20,488	£21,000	£21,525	£102,596
Total Expenses	£15,069	£15,154	£15,247	£15,342	£15,437	£76,248
Profit Before Tax	£4,527	£4,834	£5,241	£5,658	£6,088	£26,348
Profit After Tax	£3,667	£3,916	£4,245	£4,583	£4,931	£21,342
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£12,067	£12,568	£19,098	£23,297	£24,768	£91,798
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	13%	20%	24%	26%	95%

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