Flat PA3 2 beds 1 bath

Glen Street, Renfrewshire, Paisley PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£19,150First Year

Profit From Rental Income

After 5 Years

£-2,780

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£15,176

↗ 28%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,516	£3,586	£3,658	£3,749	£3,843	£18,353
Total Expenses	£4,121	£4,178	£4,226	£4,277	£4,329	£21,133
Profit Before Tax	£-605	£-592	£-568	£-528	£-486	£-2,780
Profit After Tax	£-605	£-592	£-568	£-528	£-486	£-2,780
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£1,045	£2,241	£3,001	£3,255	£2,856	£12,397
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	5%	12%	16%	17%	15%	65%

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