Flat
G3
1 bed
1 bath
Flat 2, Buccleuch Street, Glasgow, Glasgow City G3
Scotland, Scotland · G3
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£5,369
↗ 12%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,278 | £9,510 | £9,748 | £9,991 | £47,623 |
| Total Expenses | £8,067 | £8,132 | £8,198 | £8,265 | £8,332 | £40,994 |
| Profit Before Tax | £1,029 | £1,146 | £1,312 | £1,482 | £1,659 | £6,628 |
| Profit After Tax | £833 | £929 | £1,063 | £1,201 | £1,344 | £5,369 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £4,733 | £4,946 | £7,959 | £9,889 | £10,554 | £38,081 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change