Flat G42 1 bed 1 bath

0/2, 23 Albert Road, Govanhill, Glasgow G42

Scotland, Scotland · G42

Initial Investment

First Year

£23,770First Year

Profit From Rental Income

After 5 Years

£6,148

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£17,362

↗ 25%After 5 Years

Return On Investment

99%

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	£6,732	£6,867	£7,038	£7,214	£7,395	£35,246
Total Expenses	£5,411	£5,470	£5,530	£5,592	£5,653	£27,656
Profit Before Tax	£1,321	£1,396	£1,508	£1,622	£1,742	£7,590
Profit After Tax	£1,070	£1,131	£1,221	£1,314	£1,411	£6,148
Change In Property Value	£2,070	£2,132	£3,660	£4,612	£4,888	£17,362
Net Return	£3,140	£3,263	£4,882	£5,926	£6,300	£23,510
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	27%	99%

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