Flat
PA1
1 bed
1 bath
Causeyside Street, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£17,170First YearProfit From Rental Income
£1,896
↗ 11%After 5 Years
Change In Property Value
£12,330
↗ 25%After 5 Years
Return On Investment
83%
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 | £4,776 | £4,872 | £4,993 | £5,118 | £5,246 | £25,005 |
| Total Expenses | £4,422 | £4,477 | £4,532 | £4,589 | £4,644 | £22,664 |
| Profit Before Tax | £354 | £394 | £461 | £529 | £602 | £2,341 |
| Profit After Tax | £287 | £319 | £373 | £429 | £488 | £1,896 |
| Change In Property Value | £1,470 | £1,514 | £2,599 | £3,275 | £3,471 | £12,330 |
| Net Return | £1,757 | £1,833 | £2,973 | £3,704 | £3,959 | £14,226 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change