Flat PA2 1 bed 1 bath

Fairway Avenue, Paisley PA2

Scotland, Scotland · PA2

Initial Investment

First Year

£16,510First Year

Profit From Rental Income

After 5 Years

£-3,635

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£12,969

↗ 28%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,060	£3,121	£3,184	£3,263	£3,345	£15,973
Total Expenses	£3,818	£3,874	£3,922	£3,971	£4,022	£19,608
Profit Before Tax	£-758	£-753	£-738	£-708	£-677	£-3,635
Profit After Tax	£-758	£-753	£-738	£-708	£-677	£-3,635
Change In Property Value	£1,410	£2,421	£3,050	£3,233	£2,856	£12,969
Net Return	£652	£1,667	£2,312	£2,525	£2,178	£9,334
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	4%	10%	14%	15%	13%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change