Flat
G31
2 beds
1 bath
3/2, Armadale Street, Glasgow, Glasgow City G31
Scotland, Scotland · G31
View property listing
Initial Investment
£68,100First YearProfit From Rental Income
£18,945
↗ 28%After 5 Years
Change In Property Value
£50,326
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,912 | £16,310 | £16,718 | £17,135 | £81,675 |
| Total Expenses | £11,495 | £11,572 | £11,655 | £11,740 | £11,824 | £58,286 |
| Profit Before Tax | £4,105 | £4,340 | £4,655 | £4,978 | £5,311 | £23,389 |
| Profit After Tax | £3,325 | £3,515 | £3,770 | £4,032 | £4,302 | £18,945 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,326 |
| Net Return | £9,325 | £9,695 | £14,379 | £17,399 | £18,472 | £69,271 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change