Flat
G41
1 bed
1 bath
Glenapp Street, Glasgow, Pollokshields G41
Scotland, Scotland · G41
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-5,036
↘ -14%After 5 Years
Change In Property Value
£26,421
↗ 25%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,568 | £5,679 | £5,821 | £5,967 | £6,116 | £29,152 |
| Total Expenses | £6,723 | £6,780 | £6,837 | £6,895 | £6,953 | £34,188 |
| Profit Before Tax | £-1,155 | £-1,100 | £-1,016 | £-929 | £-837 | £-5,036 |
| Profit After Tax | £-1,155 | £-1,100 | £-1,016 | £-929 | £-837 | £-5,036 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £1,995 | £2,144 | £4,554 | £6,089 | £6,602 | £21,385 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change