Flat
PA1
1 bed
1 bath
Causeyside Street, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£17,170First YearProfit From Rental Income
£-3,844
↘ -22%After 5 Years
Change In Property Value
£13,521
↗ 28%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,084 | £3,146 | £3,209 | £3,289 | £3,371 | £16,098 |
| Total Expenses | £3,885 | £3,941 | £3,988 | £4,038 | £4,089 | £19,942 |
| Profit Before Tax | £-801 | £-795 | £-780 | £-749 | £-718 | £-3,844 |
| Profit After Tax | £-801 | £-795 | £-780 | £-749 | £-718 | £-3,844 |
| Change In Property Value | £1,470 | £2,524 | £3,180 | £3,370 | £2,977 | £13,521 |
| Net Return | £669 | £1,728 | £2,400 | £2,621 | £2,259 | £9,677 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 10% | 14% | 15% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change