Flat
PA3
2 beds
2 baths
Brabloch Park, Paisley PA3
Scotland, Scotland · PA3
View property listing
Initial Investment
£37,960First YearProfit From Rental Income
£887
↗ 2%After 5 Years
Change In Property Value
£28,182
↗ 25%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,164 | £7,307 | £7,490 | £7,677 | £7,869 | £37,508 |
| Total Expenses | £7,160 | £7,220 | £7,282 | £7,344 | £7,406 | £36,412 |
| Profit Before Tax | £4 | £87 | £208 | £333 | £463 | £1,096 |
| Profit After Tax | £3 | £70 | £169 | £270 | £375 | £887 |
| Change In Property Value | £3,360 | £3,461 | £5,941 | £7,486 | £7,935 | £28,182 |
| Net Return | £3,363 | £3,531 | £6,110 | £7,755 | £8,310 | £29,070 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change