Flat
PA1
2 beds
0 baths
4, Canal Terrace, Second Floor Right, Paisley PA12Hs PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-965
↘ -4%After 5 Years
Change In Property Value
£19,315
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,504 | £4,594 | £4,709 | £4,827 | £23,051 |
| Total Expenses | £4,694 | £4,753 | £4,803 | £4,856 | £4,910 | £24,016 |
| Profit Before Tax | £-278 | £-248 | £-208 | £-147 | £-83 | £-965 |
| Profit After Tax | £-278 | £-248 | £-208 | £-147 | £-83 | £-965 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,815 | £4,253 | £19,315 |
| Net Return | £1,822 | £3,357 | £4,334 | £4,668 | £4,170 | £18,351 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change