Flat G5 2 beds 2 baths

Haughview Terrace, Glasgow G5

Scotland, Scotland · G5

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£2,472

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,261

↗ 25%After 5 Years

Return On Investment

79%

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	£9,600	£9,792	£10,037	£10,288	£10,545	£50,261
Total Expenses	£9,308	£9,373	£9,441	£9,510	£9,578	£47,209
Profit Before Tax	£292	£419	£596	£778	£967	£3,052
Profit After Tax	£237	£339	£483	£630	£783	£2,472
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£5,037	£5,283	£8,970	£11,324	£12,119	£42,733
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	10%	17%	21%	22%	79%

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