Flat
PA1
2 beds
1 bath
New Street, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£30,205First YearProfit From Rental Income
£10,251
↗ 34%After 5 Years
Change In Property Value
£22,269
↗ 25%After 5 Years
Return On Investment
108%
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 | £8,628 | £8,801 | £9,021 | £9,246 | £9,477 | £45,172 |
| Total Expenses | £6,374 | £6,437 | £6,502 | £6,569 | £6,634 | £32,517 |
| Profit Before Tax | £2,254 | £2,363 | £2,518 | £2,677 | £2,843 | £12,656 |
| Profit After Tax | £1,826 | £1,914 | £2,040 | £2,169 | £2,303 | £10,251 |
| Change In Property Value | £2,655 | £2,735 | £4,694 | £5,915 | £6,270 | £22,269 |
| Net Return | £4,481 | £4,649 | £6,734 | £8,084 | £8,573 | £32,520 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change