Flat
PA1
2 beds
2 baths
Queen Street, 1/1 8 Queen Street PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£283
↗ 1%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,040 | £5,141 | £5,244 | £5,375 | £5,509 | £26,308 |
| Total Expenses | £5,078 | £5,138 | £5,189 | £5,244 | £5,300 | £25,950 |
| Profit Before Tax | £-38 | £3 | £54 | £130 | £209 | £358 |
| Profit After Tax | £-38 | £2 | £44 | £106 | £169 | £283 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £2,362 | £4,122 | £5,235 | £5,608 | £5,030 | £22,357 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change