Flat G2 1 bed 1 bath

Sauchiehall Street, Glasgow G2

Scotland, Scotland · G2

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£17,989

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

117%

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	£12,192	£12,436	£12,747	£13,065	£13,392	£63,832
Total Expenses	£8,179	£8,249	£8,323	£8,399	£8,474	£41,623
Profit Before Tax	£4,013	£4,187	£4,424	£4,667	£4,918	£22,209
Profit After Tax	£3,251	£3,391	£3,583	£3,780	£3,984	£17,989
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£7,001	£7,254	£10,214	£12,135	£12,839	£49,443
Return From Rental Income (%)	8%	8%	8%	9%	9%	43%
Total Net Return (%)	17%	17%	24%	29%	30%	117%

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