Flat G81 2 beds 1 bath

Mcgregor Street, Clydebank G81

Scotland, Scotland · G81

Initial Investment

First Year

£35,648First Year

Profit From Rental Income

After 5 Years

£13,738

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£26,420

↗ 25%After 5 Years

Return On Investment

113%

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	£10,236	£10,441	£10,702	£10,969	£11,244	£53,591
Total Expenses	£7,189	£7,256	£7,325	£7,395	£7,466	£36,631
Profit Before Tax	£3,047	£3,185	£3,377	£3,574	£3,778	£16,960
Profit After Tax	£2,468	£2,580	£2,735	£2,895	£3,060	£13,738
Change In Property Value	£3,150	£3,244	£5,569	£7,018	£7,439	£26,420
Net Return	£5,618	£5,824	£8,305	£9,912	£10,499	£40,158
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	16%	16%	23%	28%	29%	113%

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