Flat
G41
2 beds
0 baths
Glenapp Street, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£95,100First YearProfit From Rental Income
£3,001
↗ 3%After 5 Years
Change In Property Value
£69,198
↗ 25%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,580 | £14,872 | £15,243 | £15,624 | £16,015 | £76,335 |
| Total Expenses | £14,369 | £14,444 | £14,524 | £14,606 | £14,688 | £72,630 |
| Profit Before Tax | £211 | £428 | £719 | £1,019 | £1,327 | £3,705 |
| Profit After Tax | £171 | £347 | £583 | £825 | £1,075 | £3,001 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £8,421 | £8,844 | £15,170 | £19,205 | £20,558 | £72,199 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change