Flat
G3
1 bed
1 bath
Garnet Street, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£40,270First YearProfit From Rental Income
£18,220
↗ 45%After 5 Years
Change In Property Value
£29,944
↗ 25%After 5 Years
Return On Investment
120%
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 | £12,000 | £12,240 | £12,546 | £12,860 | £13,181 | £62,827 |
| Total Expenses | £7,921 | £7,991 | £8,065 | £8,140 | £8,215 | £40,333 |
| Profit Before Tax | £4,079 | £4,249 | £4,481 | £4,720 | £4,966 | £22,494 |
| Profit After Tax | £3,304 | £3,441 | £3,630 | £3,823 | £4,023 | £18,220 |
| Change In Property Value | £3,570 | £3,677 | £6,312 | £7,954 | £8,431 | £29,944 |
| Net Return | £6,874 | £7,119 | £9,942 | £11,776 | £12,453 | £48,164 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change