Flat G41 1 bed 1 bath

55 Waverley Gardens, Flat 0/2, Shawlands, Glasgow G41

Scotland, Scotland · G41

Initial Investment

First Year

£53,750First Year

Profit From Rental Income

After 5 Years

£-2,291

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£40,009

↗ 25%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,424	£8,592	£8,807	£9,027	£9,253	£44,104
Total Expenses	£9,151	£9,214	£9,278	£9,344	£9,409	£46,395
Profit Before Tax	£-727	£-621	£-471	£-316	£-156	£-2,291
Profit After Tax	£-727	£-621	£-471	£-316	£-156	£-2,291
Change In Property Value	£4,770	£4,913	£8,434	£10,627	£11,265	£40,009
Net Return	£4,043	£4,292	£7,963	£10,311	£11,109	£37,718
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	8%	15%	19%	21%	70%

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