Flat
PA1
1 bed
1 bath
Whitehaugh Drive, Paisley PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£16,915
↗ 42%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
116%
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 | £11,700 | £11,934 | £12,232 | £12,538 | £12,852 | £61,256 |
| Total Expenses | £7,931 | £8,000 | £8,073 | £8,148 | £8,222 | £40,374 |
| Profit Before Tax | £3,769 | £3,934 | £4,159 | £4,391 | £4,630 | £20,882 |
| Profit After Tax | £3,053 | £3,186 | £3,369 | £3,556 | £3,750 | £16,915 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £6,653 | £6,894 | £9,734 | £11,577 | £12,252 | £47,110 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change