Flat
G1
2 beds
2 baths
Ingram Street, Glasgow, Merchant City G1
Scotland, Scotland · G1
View property listing
Initial Investment
£83,850First YearProfit From Rental Income
£43,363
↗ 52%After 5 Years
Change In Property Value
£61,649
↗ 25%After 5 Years
Return On Investment
125%
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 | £23,892 | £24,370 | £24,979 | £25,604 | £26,244 | £125,088 |
| Total Expenses | £14,110 | £14,203 | £14,307 | £14,414 | £14,520 | £71,554 |
| Profit Before Tax | £9,782 | £10,166 | £10,672 | £11,190 | £11,723 | £53,534 |
| Profit After Tax | £7,924 | £8,235 | £8,644 | £9,064 | £9,496 | £43,363 |
| Change In Property Value | £7,350 | £7,571 | £12,996 | £16,375 | £17,357 | £61,649 |
| Net Return | £15,274 | £15,805 | £21,640 | £25,439 | £26,853 | £105,012 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change