Flat
G5
2 beds
2 baths
Wallace Street, Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£25,613
↗ 58%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
133%
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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £8,598 | £8,673 | £8,752 | £8,834 | £8,915 | £43,771 |
| Profit Before Tax | £5,802 | £6,015 | £6,303 | £6,598 | £6,902 | £31,621 |
| Profit After Tax | £4,700 | £4,873 | £5,105 | £5,344 | £5,591 | £25,613 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £8,600 | £8,890 | £12,001 | £14,033 | £14,801 | £58,325 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 58% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 34% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change