Flat
G73
2 beds
2 baths
Lloyd Street, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£46,210First YearProfit From Rental Income
£20,503
↗ 44%After 5 Years
Change In Property Value
£34,473
↗ 25%After 5 Years
Return On Investment
119%
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 | £13,356 | £13,623 | £13,964 | £14,313 | £14,671 | £69,926 |
| Total Expenses | £8,771 | £8,844 | £8,921 | £9,000 | £9,078 | £44,613 |
| Profit Before Tax | £4,585 | £4,779 | £5,043 | £5,313 | £5,593 | £25,313 |
| Profit After Tax | £3,714 | £3,871 | £4,085 | £4,304 | £4,530 | £20,503 |
| Change In Property Value | £4,110 | £4,233 | £7,267 | £9,157 | £9,706 | £34,473 |
| Net Return | £7,824 | £8,105 | £11,352 | £13,460 | £14,236 | £54,977 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change