Flat
PA1
2 beds
1 bath
Whitehaugh Drive, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£9,580
↗ 17%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,600 | £10,812 | £11,082 | £11,359 | £54,245 |
| Total Expenses | £8,348 | £8,419 | £8,481 | £8,550 | £8,620 | £42,418 |
| Profit Before Tax | £2,044 | £2,181 | £2,331 | £2,532 | £2,739 | £11,827 |
| Profit After Tax | £1,656 | £1,767 | £1,888 | £2,051 | £2,219 | £9,580 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £6,606 | £10,264 | £12,595 | £13,400 | £12,244 | £55,109 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 18% | 23% | 24% | 22% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change