Flat
G4
2 beds
2 baths
Bell Street, Glasgow, City Of Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£35,933
↗ 50%After 5 Years
Change In Property Value
£52,842
↗ 25%After 5 Years
Return On Investment
124%
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 | £20,472 | £20,881 | £21,403 | £21,939 | £22,487 | £107,183 |
| Total Expenses | £12,379 | £12,466 | £12,561 | £12,658 | £12,756 | £62,820 |
| Profit Before Tax | £8,093 | £8,416 | £8,842 | £9,280 | £9,731 | £44,362 |
| Profit After Tax | £6,555 | £6,817 | £7,162 | £7,517 | £7,882 | £35,933 |
| Change In Property Value | £6,300 | £6,489 | £11,139 | £14,036 | £14,878 | £52,842 |
| Net Return | £12,855 | £13,306 | £18,302 | £21,553 | £22,760 | £88,775 |
| Return From Rental Income (%) | 9% | 10% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change