Flat
PA2
1 bed
1 bath
Stevenson Street, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£-4,504
↘ -24%After 5 Years
Change In Property Value
£13,840
↗ 25%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,576 | £3,648 | £3,739 | £3,832 | £3,928 | £18,722 |
| Total Expenses | £4,540 | £4,593 | £4,645 | £4,698 | £4,750 | £23,226 |
| Profit Before Tax | £-964 | £-945 | £-906 | £-866 | £-822 | £-4,504 |
| Profit After Tax | £-964 | £-945 | £-906 | £-866 | £-822 | £-4,504 |
| Change In Property Value | £1,650 | £1,700 | £2,917 | £3,676 | £3,897 | £13,840 |
| Net Return | £686 | £754 | £2,011 | £2,810 | £3,074 | £9,336 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 16% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change