Flat
G1
1 bed
1 bath
Flat 1/2, 8 Jocelyn Square, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£18,964
↗ 37%After 5 Years
Change In Property Value
£37,744
↗ 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 | £9,301 | £9,374 | £9,452 | £9,531 | £9,610 | £47,268 |
| Profit Before Tax | £4,199 | £4,396 | £4,663 | £4,936 | £5,219 | £23,413 |
| Profit After Tax | £3,401 | £3,561 | £3,777 | £3,998 | £4,228 | £18,964 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £7,901 | £8,196 | £11,733 | £14,024 | £14,855 | £56,709 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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