Flat PA3 1 bed 1 bath

Larkin Gardens, Paisley, Renfrewshire PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£22,448First Year

Profit From Rental Income

After 5 Years

£-1,343

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£17,934

↗ 28%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,164	£4,247	£4,332	£4,441	£4,552	£21,736
Total Expenses	£4,508	£4,566	£4,615	£4,668	£4,722	£23,079
Profit Before Tax	£-344	£-319	£-283	£-228	£-170	£-1,343
Profit After Tax	£-344	£-319	£-283	£-228	£-170	£-1,343
Change In Property Value	£1,950	£3,347	£4,218	£4,471	£3,949	£17,934
Net Return	£1,606	£3,029	£3,934	£4,243	£3,779	£16,591
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	13%	18%	19%	17%	74%

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