Flat
PA3
1 bed
1 bath
Whitesbridge Avenue, Paisley PA3
Scotland, Scotland · PA3
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-4,252
↘ -20%After 5 Years
Change In Property Value
£15,098
↗ 25%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,840 | £3,917 | £4,015 | £4,115 | £4,218 | £20,105 |
| Total Expenses | £4,765 | £4,818 | £4,871 | £4,925 | £4,978 | £24,356 |
| Profit Before Tax | £-925 | £-901 | £-856 | £-810 | £-760 | £-4,252 |
| Profit After Tax | £-925 | £-901 | £-856 | £-810 | £-760 | £-4,252 |
| Change In Property Value | £1,800 | £1,854 | £3,183 | £4,010 | £4,251 | £15,098 |
| Net Return | £876 | £953 | £2,326 | £3,200 | £3,491 | £10,846 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 17% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change