Flat
G1
2 beds
1 bath
Albion Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£63,725First YearProfit From Rental Income
£30,114
↗ 47%After 5 Years
Change In Property Value
£47,180
↗ 25%After 5 Years
Return On Investment
121%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £11,239 | £11,321 | £11,410 | £11,501 | £11,592 | £57,063 |
| Profit Before Tax | £6,761 | £7,039 | £7,409 | £7,789 | £8,180 | £37,178 |
| Profit After Tax | £5,476 | £5,702 | £6,001 | £6,309 | £6,626 | £30,114 |
| Change In Property Value | £5,625 | £5,794 | £9,946 | £12,532 | £13,284 | £47,180 |
| Net Return | £11,101 | £11,495 | £15,947 | £18,841 | £19,910 | £77,294 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change