Flat PA1 1 bed 1 bath

Kelburne Court, Glasgow Road, Paisley PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£33,338First Year

Profit From Rental Income

After 5 Years

£12,252

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£24,658

↗ 25%After 5 Years

Return On Investment

111%

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	£9,552	£9,743	£9,987	£10,236	£10,492	£50,010
Total Expenses	£6,843	£6,908	£6,976	£7,044	£7,113	£34,884
Profit Before Tax	£2,709	£2,835	£3,011	£3,192	£3,380	£15,126
Profit After Tax	£2,194	£2,296	£2,439	£2,585	£2,737	£12,252
Change In Property Value	£2,940	£3,028	£5,198	£6,550	£6,943	£24,658
Net Return	£5,134	£5,324	£7,637	£9,135	£9,680	£36,910
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	16%	23%	27%	29%	111%

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