Flat
G1
2 beds
2 baths
Oswald Street, Glasgow, Glasgow City G1
Scotland, Scotland · G1
View property listing
Initial Investment
£68,100First YearProfit From Rental Income
£28,105
↗ 41%After 5 Years
Change In Property Value
£50,326
↗ 25%After 5 Years
Return On Investment
115%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £11,735 | £11,817 | £11,906 | £11,997 | £12,088 | £59,542 |
| Profit Before Tax | £6,265 | £6,543 | £6,913 | £7,293 | £7,684 | £34,698 |
| Profit After Tax | £5,075 | £5,300 | £5,600 | £5,907 | £6,224 | £28,105 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,326 |
| Net Return | £11,075 | £11,480 | £16,209 | £19,274 | £20,393 | £78,431 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change