Flat G1 1 bed 1 bath

North Frederick Path, Glasgow, Glasgow City G1

Scotland, Scotland · G1

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£12,588

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£28,937

↗ 25%After 5 Years

Return On Investment

107%

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	£10,356	£10,563	£10,827	£11,098	£11,375	£54,220
Total Expenses	£7,598	£7,665	£7,734	£7,805	£7,876	£38,678
Profit Before Tax	£2,758	£2,898	£3,093	£3,293	£3,500	£15,541
Profit After Tax	£2,234	£2,348	£2,505	£2,667	£2,835	£12,588
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£5,684	£5,901	£8,605	£10,353	£10,982	£41,526
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	22%	27%	28%	107%

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