Flat
PA2
1 bed
1 bath
Alice Street, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£23,440First YearProfit From Rental Income
£-643
↘ -3%After 5 Years
Change In Property Value
£18,763
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,504 | £4,594 | £4,709 | £4,827 | £23,051 |
| Total Expenses | £4,630 | £4,688 | £4,738 | £4,792 | £4,846 | £23,694 |
| Profit Before Tax | £-214 | £-184 | £-144 | £-82 | £-19 | £-643 |
| Profit After Tax | £-214 | £-184 | £-144 | £-82 | £-19 | £-643 |
| Change In Property Value | £2,040 | £3,502 | £4,413 | £4,677 | £4,132 | £18,763 |
| Net Return | £1,827 | £3,318 | £4,269 | £4,595 | £4,113 | £18,120 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change