Flat G31 1 bed 1 bath

Ark Lane, Glasgow G31

Scotland, Scotland · G31

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£7,321

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£28,937

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,976	£9,156	£9,384	£9,619	£9,859	£46,994
Total Expenses	£7,460	£7,524	£7,590	£7,657	£7,724	£37,956
Profit Before Tax	£1,516	£1,631	£1,794	£1,962	£2,135	£9,039
Profit After Tax	£1,228	£1,321	£1,453	£1,589	£1,730	£7,321
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£4,678	£4,875	£7,554	£9,275	£9,877	£36,259
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	12%	13%	19%	24%	25%	93%

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