Flat PA1 1 bed 1 bath

Ferguslie Walk, Paisley PA1

Scotland, Scotland · PA1

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£2,102

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£12,581

↗ 25%After 5 Years

Return On Investment

84%

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	£4,872	£4,969	£5,094	£5,221	£5,352	£25,508
Total Expenses	£4,471	£4,527	£4,582	£4,639	£4,694	£22,913
Profit Before Tax	£401	£443	£512	£582	£657	£2,595
Profit After Tax	£325	£359	£414	£472	£532	£2,102
Change In Property Value	£1,500	£1,545	£2,652	£3,342	£3,542	£12,581
Net Return	£1,825	£1,904	£3,067	£3,814	£4,075	£14,683
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	18%	22%	23%	84%

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