Flat
PA1
1 bed
1 bath
Ferguslie Walk, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£-3,005
↘ -16%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,468 | £3,537 | £3,608 | £3,698 | £3,791 | £18,103 |
| Total Expenses | £4,116 | £4,173 | £4,221 | £4,272 | £4,324 | £21,108 |
| Profit Before Tax | £-648 | £-636 | £-613 | £-574 | £-533 | £-3,005 |
| Profit After Tax | £-648 | £-636 | £-613 | £-574 | £-533 | £-3,005 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £1,002 | £2,196 | £2,956 | £3,209 | £2,808 | £12,171 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change