Flat G41 1 bed 1 bath

46 Lethington Tower, 28 Lethington Avenue, Shawlands, Glasgow G41

Scotland, Scotland · G41

Initial Investment

First Year

£40,270First Year

Profit From Rental Income

After 5 Years

£-4,308

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£29,944

↗ 25%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,312	£6,438	£6,599	£6,764	£6,933	£33,047
Total Expenses	£7,353	£7,411	£7,470	£7,531	£7,590	£37,355
Profit Before Tax	£-1,041	£-973	£-871	£-766	£-657	£-4,308
Profit After Tax	£-1,041	£-973	£-871	£-766	£-657	£-4,308
Change In Property Value	£3,570	£3,677	£6,312	£7,954	£8,431	£29,944
Net Return	£2,529	£2,704	£5,441	£7,187	£7,774	£25,636
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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