Flat
G31
1 bed
1 bath
3/1, Armadale Street, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£13,464
↗ 25%After 5 Years
Change In Property Value
£40,261
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,480 | £12,730 | £13,048 | £13,374 | £13,708 | £65,340 |
| Total Expenses | £9,596 | £9,667 | £9,742 | £9,818 | £9,894 | £48,717 |
| Profit Before Tax | £2,884 | £3,063 | £3,306 | £3,556 | £3,814 | £16,623 |
| Profit After Tax | £2,336 | £2,481 | £2,678 | £2,880 | £3,089 | £13,464 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £7,136 | £7,425 | £11,165 | £13,574 | £14,425 | £53,725 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change