Flat
G1
2 beds
1 bath
Gallowgate, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£22,077
↗ 68%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
142%
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 | £12,000 | £12,240 | £12,546 | £12,860 | £13,181 | £62,827 |
| Total Expenses | £6,969 | £7,039 | £7,113 | £7,188 | £7,263 | £35,572 |
| Profit Before Tax | £5,031 | £5,201 | £5,433 | £5,672 | £5,918 | £27,255 |
| Profit After Tax | £4,075 | £4,213 | £4,401 | £4,594 | £4,794 | £22,077 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £6,925 | £7,148 | £9,440 | £10,944 | £11,524 | £45,981 |
| Return From Rental Income (%) | 13% | 13% | 14% | 14% | 15% | 68% |
| Total Net Return (%) | 21% | 22% | 29% | 34% | 36% | 142% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change