Flat G73 2 beds 1 bath

Baronald Street, Rutherglen, Flat 1/2, Glasgow G73

Scotland, Scotland · G73

Initial Investment

First Year

£32,350First Year

Profit From Rental Income

After 5 Years

£-6,445

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£23,905

↗ 25%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,848	£4,945	£5,069	£5,195	£5,325	£25,382
Total Expenses	£6,254	£6,310	£6,365	£6,421	£6,477	£31,827
Profit Before Tax	£-1,406	£-1,365	£-1,296	£-1,226	£-1,152	£-6,445
Profit After Tax	£-1,406	£-1,365	£-1,296	£-1,226	£-1,152	£-6,445
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£1,444	£1,571	£3,743	£5,123	£5,579	£17,460
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	4%	5%	12%	16%	17%	54%

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