Flat PA1 2 beds 1 bath

2/1 1 Walker Street, Paisley PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£29,050First Year

Profit From Rental Income

After 5 Years

£826

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£23,454

↗ 28%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,352	£5,459	£5,568	£5,707	£5,850	£27,937
Total Expenses	£5,270	£5,331	£5,383	£5,438	£5,495	£26,917
Profit Before Tax	£82	£128	£186	£269	£355	£1,019
Profit After Tax	£66	£104	£150	£218	£287	£826
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£2,616	£4,481	£5,666	£6,064	£5,452	£24,280
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	20%	21%	19%	84%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change