Flat G5 1 bed 1 bath

Morrison Street, Kinning Park, Glasgow G5

Scotland, Scotland · G5

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£10,565

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,668	£10,881	£11,153	£11,432	£11,718	£55,853
Total Expenses	£8,423	£8,490	£8,560	£8,632	£8,703	£42,809
Profit Before Tax	£2,245	£2,391	£2,593	£2,800	£3,015	£13,044
Profit After Tax	£1,819	£1,937	£2,100	£2,268	£2,442	£10,565
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£5,869	£6,108	£9,261	£11,291	£12,006	£44,535
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	13%	20%	25%	26%	98%

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