Flat PA1 1 bed 1 bath

5, Forbes Place, Paisley, Renfrewshire PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£5,279

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£16,356

↗ 25%After 5 Years

Return On Investment

96%

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	£6,336	£6,463	£6,624	£6,790	£6,960	£33,173
Total Expenses	£5,212	£5,271	£5,330	£5,391	£5,450	£26,655
Profit Before Tax	£1,124	£1,192	£1,294	£1,399	£1,509	£6,518
Profit After Tax	£910	£965	£1,048	£1,133	£1,223	£5,279
Change In Property Value	£1,950	£2,009	£3,448	£4,344	£4,605	£16,356
Net Return	£2,860	£2,974	£4,496	£5,478	£5,828	£21,635
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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