Flat G42 1 bed 1 bath

Allison Street, Govanhill G42

Scotland, Scotland · G42

Initial Investment

First Year

£36,970First Year

Profit From Rental Income

After 5 Years

£14,606

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£27,428

↗ 25%After 5 Years

Return On Investment

114%

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	£10,632	£10,845	£11,116	£11,394	£11,678	£55,665
Total Expenses	£7,388	£7,455	£7,525	£7,597	£7,668	£37,633
Profit Before Tax	£3,244	£3,390	£3,591	£3,797	£4,011	£18,032
Profit After Tax	£2,628	£2,746	£2,908	£3,075	£3,249	£14,606
Change In Property Value	£3,270	£3,368	£5,782	£7,285	£7,722	£27,428
Net Return	£5,898	£6,114	£8,690	£10,361	£10,971	£42,033
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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