Flat
PA2
1 bed
1 bath
Fairway Avenue, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£16,510First YearProfit From Rental Income
£-5,348
↘ -32%After 5 Years
Change In Property Value
£11,827
↗ 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 | £3,060 | £3,121 | £3,199 | £3,279 | £3,361 | £16,021 |
| Total Expenses | £4,171 | £4,223 | £4,274 | £4,325 | £4,376 | £21,369 |
| Profit Before Tax | £-1,111 | £-1,102 | £-1,074 | £-1,046 | £-1,015 | £-5,348 |
| Profit After Tax | £-1,111 | £-1,102 | £-1,074 | £-1,046 | £-1,015 | £-5,348 |
| Change In Property Value | £1,410 | £1,452 | £2,493 | £3,141 | £3,330 | £11,827 |
| Net Return | £299 | £351 | £1,419 | £2,095 | £2,315 | £6,478 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -32% |
| 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