Flat G41 2 beds 1 bath

Norham Street, Shawlands, Glasgow G41

Scotland, Scotland · G41

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£-946

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£10,000	£10,250	£10,506	£10,769	£51,329
Total Expenses	£10,320	£10,386	£10,454	£10,523	£10,592	£52,276
Profit Before Tax	£-516	£-386	£-204	£-17	£177	£-946
Profit After Tax	£-516	£-386	£-204	£-17	£177	£-946
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£5,034	£5,331	£9,610	£12,348	£13,283	£45,605
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	8%	15%	20%	21%	73%

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