Flat PA2 1 bed 1 bath

5 Colinslee Crescent, Paisley PA2

Scotland, Scotland · PA2

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£-3,434

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£16,356

↗ 25%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,224	£4,308	£4,416	£4,527	£4,640	£22,115
Total Expenses	£5,001	£5,056	£5,109	£5,164	£5,218	£25,549
Profit Before Tax	£-777	£-747	£-693	£-638	£-579	£-3,434
Profit After Tax	£-777	£-747	£-693	£-638	£-579	£-3,434
Change In Property Value	£1,950	£2,009	£3,448	£4,344	£4,605	£16,356
Net Return	£1,173	£1,261	£2,755	£3,707	£4,026	£12,922
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	5%	6%	12%	17%	18%	58%

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