Flat PA3 2 beds 1 bath

64D, Glen Street, Paisley PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£-3,717

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£16,356

↗ 25%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,164	£4,247	£4,353	£4,462	£4,574	£21,801
Total Expenses	£4,995	£5,050	£5,103	£5,158	£5,212	£25,518
Profit Before Tax	£-831	£-802	£-750	£-696	£-638	£-3,717
Profit After Tax	£-831	£-802	£-750	£-696	£-638	£-3,717
Change In Property Value	£1,950	£2,009	£3,448	£4,344	£4,605	£16,356
Net Return	£1,119	£1,206	£2,698	£3,649	£3,967	£12,639
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	5%	5%	12%	16%	18%	56%

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