Flat
G14
2 beds
1 bath
Northinch Street, Glasgow G14
Scotland, Scotland · G14
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£14,812
↗ 40%After 5 Years
Change In Property Value
£27,679
↗ 25%After 5 Years
Return On Investment
114%
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 | £10,728 | £10,943 | £11,216 | £11,497 | £11,784 | £56,167 |
| Total Expenses | £7,437 | £7,505 | £7,575 | £7,647 | £7,718 | £37,881 |
| Profit Before Tax | £3,291 | £3,438 | £3,641 | £3,850 | £4,066 | £18,286 |
| Profit After Tax | £2,666 | £2,785 | £2,949 | £3,118 | £3,293 | £14,812 |
| Change In Property Value | £3,300 | £3,399 | £5,835 | £7,352 | £7,793 | £27,679 |
| Net Return | £5,966 | £6,184 | £8,784 | £10,470 | £11,086 | £42,491 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change