Flat PA1 1 bed 1 bath

Main Road, Paisley PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£14,200First Year

Profit From Rental Income

After 5 Years

£-6,504

↘ -46%After 5 Years

Change In Property Value

After 5 Years

£10,065

↗ 25%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,520	£2,570	£2,635	£2,701	£2,768	£13,194
Total Expenses	£3,839	£3,890	£3,939	£3,990	£4,039	£19,698
Profit Before Tax	£-1,319	£-1,320	£-1,305	£-1,289	£-1,271	£-6,504
Profit After Tax	£-1,319	£-1,320	£-1,305	£-1,289	£-1,271	£-6,504
Change In Property Value	£1,200	£1,236	£2,122	£2,673	£2,834	£10,065
Net Return	£-119	£-84	£817	£1,384	£1,563	£3,561
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-1%	-1%	6%	10%	11%	25%

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