Flat
G3
3 beds
2 baths
Kelvinhaugh Street, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£44,391
↗ 52%After 5 Years
Change In Property Value
£62,907
↗ 25%After 5 Years
Return On Investment
125%
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 | £24,372 | £24,859 | £25,481 | £26,118 | £26,771 | £127,601 |
| Total Expenses | £14,356 | £14,451 | £14,556 | £14,663 | £14,771 | £72,797 |
| Profit Before Tax | £10,016 | £10,409 | £10,925 | £11,455 | £12,000 | £54,804 |
| Profit After Tax | £8,113 | £8,431 | £8,849 | £9,278 | £9,720 | £44,391 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £15,613 | £16,156 | £22,111 | £25,987 | £27,431 | £107,298 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change