Flat G4 2 beds 2 baths

Bell Street, Glasgow, City Of Glasgow G4

Scotland, Scotland · G4

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£27,552

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,642	£19,108	£19,585	£20,075	£95,685
Total Expenses	£12,159	£12,242	£12,331	£12,423	£12,515	£61,671
Profit Before Tax	£6,117	£6,400	£6,776	£7,162	£7,560	£34,015
Profit After Tax	£4,954	£5,184	£5,489	£5,801	£6,124	£27,552
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£11,254	£11,673	£16,628	£19,837	£21,002	£80,394
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	16%	16%	23%	28%	29%	112%

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