Flat
G3
3 beds
2 baths
Kelvinhaugh Street, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£18,147
↗ 21%After 5 Years
Change In Property Value
£62,907
↗ 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 | £17,496 | £17,846 | £18,292 | £18,749 | £19,218 | £91,601 |
| Total Expenses | £13,668 | £13,749 | £13,837 | £13,927 | £14,016 | £69,197 |
| Profit Before Tax | £3,828 | £4,097 | £4,455 | £4,823 | £5,202 | £22,404 |
| Profit After Tax | £3,100 | £3,318 | £3,609 | £3,907 | £4,214 | £18,147 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £10,600 | £11,043 | £16,870 | £20,616 | £21,925 | £81,055 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change