Flat
PA2
1 bed
1 bath
Neilston Road, Renfrewshire, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£12,550First YearProfit From Rental Income
£-5,369
↘ -43%After 5 Years
Change In Property Value
£9,658
↗ 28%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,280 | £2,326 | £2,372 | £2,431 | £2,492 | £11,901 |
| Total Expenses | £3,354 | £3,409 | £3,454 | £3,502 | £3,551 | £17,270 |
| Profit Before Tax | £-1,074 | £-1,083 | £-1,082 | £-1,071 | £-1,059 | £-5,369 |
| Profit After Tax | £-1,074 | £-1,083 | £-1,082 | £-1,071 | £-1,059 | £-5,369 |
| Change In Property Value | £1,050 | £1,803 | £2,271 | £2,407 | £2,127 | £9,658 |
| Net Return | £-24 | £719 | £1,189 | £1,337 | £1,068 | £4,289 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -8% | -43% |
| Total Net Return (%) | 0% | 6% | 9% | 11% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change