Flat
G41
1 bed
1 bath
17 Strathyre Street, Flat 2/2, Shawlands, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£50,250First YearProfit From Rental Income
£-2,795
↘ -6%After 5 Years
Change In Property Value
£37,493
↗ 25%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,896 | £8,054 | £8,255 | £8,462 | £8,673 | £41,340 |
| Total Expenses | £8,701 | £8,763 | £8,826 | £8,891 | £8,954 | £44,135 |
| Profit Before Tax | £-805 | £-709 | £-571 | £-429 | £-281 | £-2,795 |
| Profit After Tax | £-805 | £-709 | £-571 | £-429 | £-281 | £-2,795 |
| Change In Property Value | £4,470 | £4,604 | £7,904 | £9,959 | £10,556 | £37,493 |
| Net Return | £3,665 | £3,895 | £7,333 | £9,530 | £10,275 | £34,698 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change