Flat
PA1
1 bed
1 bath
Causeyside Street, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£17,170First YearProfit From Rental Income
£-5,632
↘ -33%After 5 Years
Change In Property Value
£12,330
↗ 25%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,084 | £3,146 | £3,224 | £3,305 | £3,388 | £16,146 |
| Total Expenses | £4,252 | £4,305 | £4,355 | £4,407 | £4,458 | £21,778 |
| Profit Before Tax | £-1,168 | £-1,159 | £-1,131 | £-1,102 | £-1,071 | £-5,632 |
| Profit After Tax | £-1,168 | £-1,159 | £-1,131 | £-1,102 | £-1,071 | £-5,632 |
| Change In Property Value | £1,470 | £1,514 | £2,599 | £3,275 | £3,471 | £12,330 |
| Net Return | £302 | £355 | £1,468 | £2,173 | £2,401 | £6,698 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change