Flat G43 2 beds 1 bath

14 Ellisland Road, Flat F, Newlands, Glasgow G43

Scotland, Scotland · G43

Initial Investment

First Year

£50,250First Year

Profit From Rental Income

After 5 Years

£23,064

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£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

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