Flat
PA1
2 beds
1 bath
Townhead Terrace, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£33,670First YearProfit From Rental Income
£2,381
↗ 7%After 5 Years
Change In Property Value
£27,317
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,240 | £6,365 | £6,492 | £6,654 | £6,821 | £32,572 |
| Total Expenses | £5,809 | £5,872 | £5,926 | £5,984 | £6,043 | £29,633 |
| Profit Before Tax | £431 | £493 | £567 | £671 | £778 | £2,939 |
| Profit After Tax | £349 | £399 | £459 | £543 | £630 | £2,381 |
| Change In Property Value | £2,970 | £5,099 | £6,424 | £6,810 | £6,015 | £27,317 |
| Net Return | £3,319 | £5,498 | £6,883 | £7,353 | £6,645 | £29,698 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change