Flat
G4
2 beds
1 bath
Bell Street, Glasgow, Glasgow City G4
Scotland, Scotland · G4
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£18,115
↗ 35%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,488 | £13,758 | £14,102 | £14,454 | £14,816 | £70,617 |
| Total Expenses | £9,498 | £9,571 | £9,649 | £9,728 | £9,807 | £48,253 |
| Profit Before Tax | £3,990 | £4,186 | £4,453 | £4,726 | £5,009 | £22,364 |
| Profit After Tax | £3,232 | £3,391 | £3,607 | £3,828 | £4,057 | £18,115 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £7,882 | £8,180 | £11,829 | £14,188 | £15,039 | £57,117 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change