Flat G42 1 bed 1 bath

3/2 S, Boyd Street, Glasgow, Glasgow City G42

Scotland, Scotland · G42

Initial Investment

First Year

£27,400First Year

Profit From Rental Income

After 5 Years

£4,014

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£20,130

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,769	£6,938	£7,111	£7,289	£34,743
Total Expenses	£5,838	£5,897	£5,957	£6,018	£6,078	£29,788
Profit Before Tax	£798	£872	£981	£1,093	£1,211	£4,956
Profit After Tax	£647	£706	£795	£886	£981	£4,014
Change In Property Value	£2,400	£2,472	£4,244	£5,347	£5,668	£20,130
Net Return	£3,047	£3,178	£5,038	£6,233	£6,648	£24,144
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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