Flat
G2
1 bed
1 bath
James Watt Street, Glasgow G2
Scotland, Scotland · G2
View property listing
Initial Investment
£38,290First YearProfit From Rental Income
£15,429
↗ 40%After 5 Years
Change In Property Value
£28,434
↗ 25%After 5 Years
Return On Investment
115%
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 | £11,016 | £11,236 | £11,517 | £11,805 | £12,100 | £57,675 |
| Total Expenses | £7,585 | £7,653 | £7,724 | £7,797 | £7,869 | £38,627 |
| Profit Before Tax | £3,431 | £3,583 | £3,793 | £4,009 | £4,232 | £19,048 |
| Profit After Tax | £2,779 | £2,903 | £3,073 | £3,247 | £3,428 | £15,429 |
| Change In Property Value | £3,390 | £3,492 | £5,994 | £7,553 | £8,006 | £28,434 |
| Net Return | £6,169 | £6,394 | £9,067 | £10,799 | £11,433 | £43,863 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change