Flat PA3 1 bed 1 bath

Larkin Gardens, Paisley PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£24,100First Year

Profit From Rental Income

After 5 Years

£-3,239

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 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	£4,476	£4,566	£4,680	£4,797	£4,917	£23,434
Total Expenses	£5,225	£5,280	£5,334	£5,390	£5,444	£26,673
Profit Before Tax	£-749	£-714	£-655	£-593	£-528	£-3,239
Profit After Tax	£-749	£-714	£-655	£-593	£-528	£-3,239
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£1,351	£1,449	£3,059	£4,085	£4,431	£14,375
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