Flat G32 2 beds 1 bath

Gilmerton Street, Glasgow G32

Scotland, Scotland · G32

Initial Investment

First Year

£43,898First Year

Profit From Rental Income

After 5 Years

£8,851

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,710

↗ 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	£10,008	£10,208	£10,463	£10,725	£10,993	£52,398
Total Expenses	£8,158	£8,224	£8,293	£8,363	£8,432	£41,471
Profit Before Tax	£1,850	£1,984	£2,171	£2,362	£2,561	£10,927
Profit After Tax	£1,498	£1,607	£1,758	£1,913	£2,074	£8,851
Change In Property Value	£3,900	£4,017	£6,896	£8,688	£9,210	£32,710
Net Return	£5,398	£5,624	£8,654	£10,602	£11,284	£41,561
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	13%	20%	24%	26%	95%

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