Flat PA1 1 bed 1 bath

St. Mirren Street, Paisley, Renfrewshire PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£19,150First Year

Profit From Rental Income

After 5 Years

£3,176

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£13,840

↗ 25%After 5 Years

Return On Investment

89%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,364	£5,471	£5,608	£5,748	£5,892	£28,084
Total Expenses	£4,719	£4,775	£4,832	£4,890	£4,947	£24,162
Profit Before Tax	£645	£696	£776	£858	£945	£3,921
Profit After Tax	£523	£564	£629	£695	£766	£3,176
Change In Property Value	£1,650	£1,700	£2,917	£3,676	£3,897	£13,840
Net Return	£2,173	£2,263	£3,546	£4,371	£4,662	£17,016
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change