Flat
G1
1 bed
1 bath
Jamaica Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£12,550First YearProfit From Rental Income
£-1,328
↘ -11%After 5 Years
Change In Property Value
£8,807
↗ 25%After 5 Years
Return On Investment
60%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,408 | £3,476 | £3,563 | £3,652 | £3,743 | £17,843 |
| Total Expenses | £3,729 | £3,782 | £3,834 | £3,887 | £3,938 | £19,171 |
| Profit Before Tax | £-321 | £-306 | £-271 | £-235 | £-195 | £-1,328 |
| Profit After Tax | £-321 | £-306 | £-271 | £-235 | £-195 | £-1,328 |
| Change In Property Value | £1,050 | £1,082 | £1,857 | £2,339 | £2,480 | £8,807 |
| Net Return | £729 | £775 | £1,586 | £2,105 | £2,285 | £7,479 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 18% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change