Flat
PA1
1 bed
1 bath
Dunn Street, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£21,460First YearProfit From Rental Income
£-2,045
↘ -10%After 5 Years
Change In Property Value
£17,108
↗ 28%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,912 | £3,990 | £4,070 | £4,172 | £4,276 | £20,420 |
| Total Expenses | £4,386 | £4,444 | £4,493 | £4,545 | £4,598 | £22,466 |
| Profit Before Tax | £-474 | £-454 | £-423 | £-373 | £-322 | £-2,045 |
| Profit After Tax | £-474 | £-454 | £-423 | £-373 | £-322 | £-2,045 |
| Change In Property Value | £1,860 | £3,193 | £4,023 | £4,265 | £3,767 | £17,108 |
| Net Return | £1,386 | £2,739 | £3,600 | £3,892 | £3,445 | £15,062 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change