Flat
G4
3 beds
1 bath
Glebe Court, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£62,850First YearProfit From Rental Income
£62,576
↗ 100%After 5 Years
Change In Property Value
£46,551
↗ 25%After 5 Years
Return On Investment
174%
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 | £26,400 | £26,928 | £27,601 | £28,291 | £28,999 | £138,219 |
| Total Expenses | £11,980 | £12,079 | £12,189 | £12,302 | £12,415 | £60,965 |
| Profit Before Tax | £14,420 | £14,849 | £15,412 | £15,989 | £16,583 | £77,254 |
| Profit After Tax | £11,680 | £12,028 | £12,484 | £12,951 | £13,432 | £62,576 |
| Change In Property Value | £5,550 | £5,717 | £9,813 | £12,365 | £13,107 | £46,551 |
| Net Return | £17,230 | £17,744 | £22,297 | £25,316 | £26,539 | £109,127 |
| Return From Rental Income (%) | 19% | 19% | 20% | 21% | 21% | 100% |
| Total Net Return (%) | 27% | 28% | 35% | 40% | 42% | 174% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change