Flat G3 1 bed 1 bath

Beltane Street, Glasgow G3

Scotland, Scotland · G3

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£3,270

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,858	£8,055	£8,256	£8,462	£40,335
Total Expenses	£7,135	£7,196	£7,259	£7,323	£7,386	£36,298
Profit Before Tax	£569	£662	£796	£933	£1,076	£4,037
Profit After Tax	£461	£536	£645	£756	£872	£3,270
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£3,761	£3,935	£6,480	£8,108	£8,665	£30,949
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%

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