Flat
PA2
1 bed
1 bath
5 Colinslee Crescent, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£22,450First YearProfit From Rental Income
£-1,062
↘ -5%After 5 Years
Change In Property Value
£17,936
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,224 | £4,308 | £4,395 | £4,505 | £4,617 | £22,049 |
| Total Expenses | £4,514 | £4,572 | £4,622 | £4,675 | £4,729 | £23,111 |
| Profit Before Tax | £-290 | £-264 | £-227 | £-170 | £-111 | £-1,062 |
| Profit After Tax | £-290 | £-264 | £-227 | £-170 | £-111 | £-1,062 |
| Change In Property Value | £1,950 | £3,348 | £4,218 | £4,471 | £3,949 | £17,936 |
| Net Return | £1,660 | £3,084 | £3,991 | £4,301 | £3,838 | £16,873 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change