Flat PA2 1 bed 1 bath

Alice Street, Paisley PA2

Scotland, Scotland · PA2

Initial Investment

First Year

£23,440First Year

Profit From Rental Income

After 5 Years

£-3,125

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£17,111

↗ 25%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,504	£4,617	£4,732	£4,851	£23,120
Total Expenses	£5,140	£5,194	£5,249	£5,304	£5,358	£26,245
Profit Before Tax	£-724	£-690	£-632	£-572	£-508	£-3,125
Profit After Tax	£-724	£-690	£-632	£-572	£-508	£-3,125
Change In Property Value	£2,040	£2,101	£3,607	£4,545	£4,818	£17,111
Net Return	£1,317	£1,411	£2,975	£3,973	£4,310	£13,986
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	6%	6%	13%	17%	18%	60%

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