Flat
PA1
1 bed
1 bath
Stow Street, Renfrewshire, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-5,491
↘ -31%After 5 Years
Change In Property Value
£12,581
↗ 25%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,156 | £3,219 | £3,300 | £3,382 | £3,467 | £16,523 |
| Total Expenses | £4,299 | £4,352 | £4,403 | £4,455 | £4,506 | £22,014 |
| Profit Before Tax | £-1,143 | £-1,133 | £-1,103 | £-1,073 | £-1,039 | £-5,491 |
| Profit After Tax | £-1,143 | £-1,133 | £-1,103 | £-1,073 | £-1,039 | £-5,491 |
| Change In Property Value | £1,500 | £1,545 | £2,652 | £3,342 | £3,542 | £12,581 |
| Net Return | £357 | £412 | £1,549 | £2,269 | £2,503 | £7,091 |
| Return From Rental Income (%) | -7% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change