Flat G41 1 bed 1 bath

46 Lethington Tower, 28 Lethington Avenue, Shawlands, Glasgow G41

Scotland, Scotland · G41

Initial Investment

First Year

£40,270First Year

Profit From Rental Income

After 5 Years

£16,709

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£29,944

↗ 25%After 5 Years

Return On Investment

116%

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	£11,604	£11,836	£12,132	£12,435	£12,746	£60,754
Total Expenses	£7,882	£7,951	£8,023	£8,098	£8,171	£40,125
Profit Before Tax	£3,722	£3,885	£4,108	£4,338	£4,575	£20,628
Profit After Tax	£3,015	£3,147	£3,328	£3,513	£3,706	£16,709
Change In Property Value	£3,570	£3,677	£6,312	£7,954	£8,431	£29,944
Net Return	£6,585	£6,824	£9,640	£11,467	£12,136	£46,653
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	16%	17%	24%	28%	30%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change