Flat G42 2 beds 1 bath

Allison Street, Glasgow, Govanhill G42

Scotland, Scotland · G42

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£12,627

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,432	£11,718	£12,011	£12,311	£58,680
Total Expenses	£8,477	£8,545	£8,617	£8,690	£8,763	£43,092
Profit Before Tax	£2,731	£2,887	£3,101	£3,321	£3,548	£15,588
Profit After Tax	£2,212	£2,338	£2,512	£2,690	£2,874	£12,627
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£6,262	£6,510	£9,673	£11,713	£12,439	£46,596
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	14%	21%	26%	27%	102%

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