Flat
G41
1 bed
1 bath
17 Strathyre Street, Flat 2/2, Shawlands, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£50,250First YearProfit From Rental Income
£23,064
↗ 46%After 5 Years
Change In Property Value
£37,493
↗ 25%After 5 Years
Return On Investment
121%
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 | £14,532 | £14,823 | £15,193 | £15,573 | £15,962 | £76,083 |
| Total Expenses | £9,365 | £9,440 | £9,520 | £9,602 | £9,683 | £47,609 |
| Profit Before Tax | £5,167 | £5,383 | £5,673 | £5,971 | £6,279 | £28,474 |
| Profit After Tax | £4,185 | £4,360 | £4,595 | £4,837 | £5,086 | £23,064 |
| Change In Property Value | £4,470 | £4,604 | £7,904 | £9,959 | £10,556 | £37,493 |
| Net Return | £8,655 | £8,964 | £12,499 | £14,795 | £15,642 | £60,556 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change