Flat
G2
1 bed
1 bath
Bothwell Street, Glasgow G2
Scotland, Scotland · G2
View property listing
Initial Investment
£40,583First YearProfit From Rental Income
£16,923
↗ 42%After 5 Years
Change In Property Value
£30,183
↗ 25%After 5 Years
Return On Investment
116%
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 | £11,700 | £11,934 | £12,232 | £12,538 | £12,852 | £61,256 |
| Total Expenses | £7,929 | £7,998 | £8,071 | £8,146 | £8,220 | £40,364 |
| Profit Before Tax | £3,771 | £3,936 | £4,161 | £4,392 | £4,632 | £20,892 |
| Profit After Tax | £3,054 | £3,188 | £3,371 | £3,558 | £3,752 | £16,923 |
| Change In Property Value | £3,599 | £3,706 | £6,363 | £8,017 | £8,498 | £30,183 |
| Net Return | £6,653 | £6,894 | £9,733 | £11,575 | £12,250 | £47,105 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change