Flat G1 3 beds 3 baths

11/1 101 Maxwell Street, City Centre, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£31,762

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£55,358

↗ 25%After 5 Years

Return On Investment

116%

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	£19,800	£20,196	£20,701	£21,218	£21,749	£103,664
Total Expenses	£12,709	£12,794	£12,888	£12,983	£13,079	£64,452
Profit Before Tax	£7,092	£7,402	£7,813	£8,235	£8,670	£39,212
Profit After Tax	£5,744	£5,996	£6,329	£6,671	£7,023	£31,762
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£12,344	£12,794	£17,999	£21,375	£22,609	£87,120
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	16%	17%	24%	28%	30%	116%

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