Flat
G4
1 bed
1 bath
New City Road, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£12,951
↗ 31%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,872 | £11,089 | £11,367 | £11,651 | £11,942 | £56,921 |
| Total Expenses | £8,047 | £8,114 | £8,185 | £8,257 | £8,329 | £40,932 |
| Profit Before Tax | £2,825 | £2,975 | £3,182 | £3,394 | £3,613 | £15,989 |
| Profit After Tax | £2,289 | £2,410 | £2,577 | £2,749 | £2,927 | £12,951 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £6,039 | £6,272 | £9,208 | £11,103 | £11,782 | £44,405 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change