Flat
PA2
2 beds
1 bath
34 Crags Avenue, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£24,098First YearProfit From Rental Income
£-351
↘ -1%After 5 Years
Change In Property Value
£19,314
↗ 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 | £4,548 | £4,639 | £4,732 | £4,850 | £4,971 | £23,740 |
| Total Expenses | £4,707 | £4,766 | £4,816 | £4,870 | £4,925 | £24,084 |
| Profit Before Tax | £-159 | £-127 | £-85 | £-20 | £47 | £-344 |
| Profit After Tax | £-159 | £-127 | £-85 | £-20 | £39 | £-351 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,814 | £4,253 | £19,314 |
| Net Return | £1,941 | £3,478 | £4,457 | £4,795 | £4,292 | £18,963 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 14% | 18% | 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