Flat
PA1
2 beds
1 bath
Arthur Street, Paisley, 2 PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-315
↘ -1%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,823 | £4,919 | £5,042 | £5,168 | £24,680 |
| Total Expenses | £4,886 | £4,945 | £4,996 | £5,050 | £5,105 | £24,983 |
| Profit Before Tax | £-158 | £-123 | £-77 | £-8 | £63 | £-303 |
| Profit After Tax | £-158 | £-123 | £-77 | £-8 | £51 | £-315 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £2,092 | £3,740 | £4,790 | £5,151 | £4,608 | £20,380 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change