Flat
PA2
2 beds
1 bath
Barscube Terrace, Paisley, 6 PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£297
↗ 1%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,872 | £4,969 | £5,069 | £5,196 | £5,325 | £25,431 |
| Total Expenses | £4,900 | £4,960 | £5,011 | £5,066 | £5,121 | £25,058 |
| Profit Before Tax | £-28 | £9 | £58 | £130 | £204 | £373 |
| Profit After Tax | £-28 | £8 | £47 | £105 | £165 | £297 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £2,222 | £3,870 | £4,914 | £5,264 | £4,722 | £20,992 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change