Flat
G1
2 beds
2 baths
Centrally Located Glasgow Residence, Glasgow City Centre - 7.5%, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£50,582First YearProfit From Rental Income
£18,972
↗ 38%After 5 Years
Change In Property Value
£37,732
↗ 25%After 5 Years
Return On Investment
112%
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 | £13,500 | £13,770 | £14,114 | £14,467 | £14,829 | £70,680 |
| Total Expenses | £9,299 | £9,372 | £9,450 | £9,529 | £9,608 | £47,258 |
| Profit Before Tax | £4,201 | £4,398 | £4,665 | £4,938 | £5,221 | £23,423 |
| Profit After Tax | £3,403 | £3,562 | £3,778 | £4,000 | £4,229 | £18,972 |
| Change In Property Value | £4,499 | £4,633 | £7,954 | £10,022 | £10,623 | £37,732 |
| Net Return | £7,901 | £8,196 | £11,732 | £14,022 | £14,853 | £56,704 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change