Flat G21 3 beds 1 bath

Northgate Quadrant, Balornock, Glasgow, City Of Glasgow G21

Scotland, Scotland · G21

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£19,018

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£32,712

↗ 25%After 5 Years

Return On Investment

118%

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	£12,672	£12,925	£13,249	£13,580	£13,919	£66,345
Total Expenses	£8,425	£8,496	£8,572	£8,649	£8,725	£42,867
Profit Before Tax	£4,247	£4,429	£4,677	£4,931	£5,194	£23,479
Profit After Tax	£3,440	£3,588	£3,788	£3,994	£4,207	£19,018
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£7,340	£7,605	£10,684	£12,683	£13,417	£51,729
Return From Rental Income (%)	8%	8%	9%	9%	10%	43%
Total Net Return (%)	17%	17%	24%	29%	31%	118%

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