Flat G32 2 beds 0 baths

Amulree Street, Glasgow, Glasgow G32

Scotland, Scotland · G32

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£6,201

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,472	£8,641	£8,857	£9,079	£9,306	£44,356
Total Expenses	£7,211	£7,274	£7,339	£7,405	£7,470	£36,700
Profit Before Tax	£1,261	£1,367	£1,519	£1,674	£1,836	£7,656
Profit After Tax	£1,021	£1,107	£1,230	£1,356	£1,487	£6,201
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£4,321	£4,506	£7,065	£8,708	£9,280	£33,880
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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