Flat PA3 2 beds 2 baths

Brabloch Park, Paisley PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£39,610First Year

Profit From Rental Income

After 5 Years

£4,784

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£32,284

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,488	£7,638	£7,791	£7,985	£8,185	£39,086
Total Expenses	£6,513	£6,578	£6,635	£6,696	£6,758	£33,180
Profit Before Tax	£975	£1,060	£1,156	£1,289	£1,426	£5,906
Profit After Tax	£790	£858	£936	£1,044	£1,155	£4,784
Change In Property Value	£3,510	£6,026	£7,592	£8,048	£7,109	£32,284
Net Return	£4,300	£6,884	£8,528	£9,092	£8,264	£37,068
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	22%	23%	21%	94%

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