Flat
PA2
2 beds
1 bath
Lochfield Drive, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£267
↗ 1%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,634 | £6,800 | £6,970 | £7,144 | £34,052 |
| Total Expenses | £6,618 | £6,677 | £6,736 | £6,797 | £6,857 | £33,686 |
| Profit Before Tax | £-114 | £-43 | £63 | £173 | £287 | £366 |
| Profit After Tax | £-114 | £-43 | £51 | £140 | £232 | £267 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £2,886 | £3,047 | £5,356 | £6,823 | £7,317 | £25,430 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change