Flat
PA2
2 beds
1 bath
Barscube Terrace, Paisley, 6 PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-2,364
↘ -9%After 5 Years
Change In Property Value
£18,872
↗ 25%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,872 | £4,969 | £5,094 | £5,221 | £5,352 | £25,508 |
| Total Expenses | £5,463 | £5,519 | £5,574 | £5,631 | £5,686 | £27,872 |
| Profit Before Tax | £-591 | £-549 | £-480 | £-410 | £-335 | £-2,364 |
| Profit After Tax | £-591 | £-549 | £-480 | £-410 | £-335 | £-2,364 |
| Change In Property Value | £2,250 | £2,318 | £3,978 | £5,013 | £5,314 | £18,872 |
| Net Return | £1,659 | £1,768 | £3,498 | £4,603 | £4,979 | £16,508 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change