Flat G40 2 beds 1 bath

London Road, Glasgow Green G40

Scotland, Scotland · G40

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£6,863

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£28,937

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,856	£9,033	£9,259	£9,490	£9,728	£46,366
Total Expenses	£7,448	£7,512	£7,577	£7,644	£7,711	£37,893
Profit Before Tax	£1,408	£1,521	£1,681	£1,846	£2,017	£8,473
Profit After Tax	£1,140	£1,232	£1,362	£1,495	£1,634	£6,863
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£4,590	£4,786	£7,462	£9,181	£9,781	£35,801
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

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