Flat G78 2 beds 1 bath

Blackwood Street, Barrhead, Glasgow, East Renfrewshire G78

Scotland, Scotland · G78

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£-11,482

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£26,421

↗ 25%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,200	£4,284	£4,391	£4,501	£4,613	£21,989
Total Expenses	£6,586	£6,640	£6,694	£6,749	£6,803	£33,472
Profit Before Tax	£-2,386	£-2,356	£-2,303	£-2,248	£-2,189	£-11,482
Profit After Tax	£-2,386	£-2,356	£-2,303	£-2,248	£-2,189	£-11,482
Change In Property Value	£3,150	£3,245	£5,570	£7,018	£7,439	£26,421
Net Return	£764	£888	£3,267	£4,770	£5,250	£14,939
Return From Rental Income (%)	-7%	-7%	-6%	-6%	-6%	-32%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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