Flat
PA3
2 beds
1 bath
Glen Street, Renfrewshire, Paisley PA3
Scotland, Scotland · PA3
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£-4,786
↘ -25%After 5 Years
Change In Property Value
£13,840
↗ 25%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,516 | £3,586 | £3,676 | £3,768 | £3,862 | £18,408 |
| Total Expenses | £4,534 | £4,587 | £4,639 | £4,692 | £4,744 | £23,195 |
| Profit Before Tax | £-1,018 | £-1,000 | £-963 | £-924 | £-882 | £-4,786 |
| Profit After Tax | £-1,018 | £-1,000 | £-963 | £-924 | £-882 | £-4,786 |
| Change In Property Value | £1,650 | £1,700 | £2,917 | £3,676 | £3,897 | £13,840 |
| Net Return | £632 | £699 | £1,955 | £2,752 | £3,015 | £9,053 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 16% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change