Flat
PA2
2 beds
1 bath
Lochfield Road, Paisley PA2
Scotland, Scotland · PA2
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£8,457
↗ 31%After 5 Years
Change In Property Value
£20,130
↗ 25%After 5 Years
Return On Investment
104%
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 | £7,800 | £7,956 | £8,155 | £8,359 | £8,568 | £40,837 |
| Total Expenses | £5,954 | £6,016 | £6,078 | £6,143 | £6,206 | £30,397 |
| Profit Before Tax | £1,846 | £1,940 | £2,076 | £2,216 | £2,361 | £10,440 |
| Profit After Tax | £1,495 | £1,572 | £1,682 | £1,795 | £1,913 | £8,457 |
| Change In Property Value | £2,400 | £2,472 | £4,244 | £5,347 | £5,668 | £20,130 |
| Net Return | £3,895 | £4,044 | £5,926 | £7,142 | £7,581 | £28,587 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change