Flat
G5
2 beds
2 baths
Carnoustie Street, Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£26,447
↗ 47%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
122%
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 | £16,092 | £16,414 | £16,824 | £17,245 | £17,676 | £84,251 |
| Total Expenses | £10,156 | £10,234 | £10,318 | £10,404 | £10,489 | £51,600 |
| Profit Before Tax | £5,936 | £6,180 | £6,506 | £6,841 | £7,186 | £32,651 |
| Profit After Tax | £4,809 | £5,006 | £5,270 | £5,541 | £5,821 | £26,447 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £9,759 | £10,104 | £14,023 | £16,569 | £17,511 | £67,966 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change