Flat G1 1 bed 1 bath

Miller Street, Flat 2/5, Canada Court, Merchant City, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£43,570First Year

Profit From Rental Income

After 5 Years

£18,812

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£32,460

↗ 25%After 5 Years

Return On Investment

118%

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	£12,576	£12,828	£13,148	£13,477	£13,814	£65,842
Total Expenses	£8,376	£8,447	£8,522	£8,599	£8,675	£42,618
Profit Before Tax	£4,200	£4,381	£4,626	£4,878	£5,139	£23,225
Profit After Tax	£3,402	£3,548	£3,747	£3,951	£4,163	£18,812
Change In Property Value	£3,870	£3,986	£6,843	£8,622	£9,139	£32,460
Net Return	£7,272	£7,534	£10,590	£12,573	£13,302	£51,272
Return From Rental Income (%)	8%	8%	9%	9%	10%	43%
Total Net Return (%)	17%	17%	24%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change