Flat
PA1
2 beds
1 bath
2/1 2 Saucel Place, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£3,596
↗ 10%After 5 Years
Change In Property Value
£30,353
↗ 28%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,936 | £7,075 | £7,216 | £7,397 | £7,582 | £36,205 |
| Total Expenses | £6,233 | £6,297 | £6,352 | £6,412 | £6,473 | £31,766 |
| Profit Before Tax | £703 | £778 | £864 | £985 | £1,109 | £4,439 |
| Profit After Tax | £570 | £630 | £700 | £798 | £898 | £3,596 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £3,870 | £6,295 | £7,838 | £8,364 | £7,581 | £33,948 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change