Flat PA2 2 beds 1 bath

Barscube Terrace, Paisley, 6 PA2

Scotland, Scotland · PA2

Initial Investment

First Year

£25,750First Year

Profit From Rental Income

After 5 Years

£-4,117

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£18,872

↗ 25%After 5 Years

Return On Investment

57%

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	£4,500	£4,590	£4,705	£4,822	£4,943	£23,560
Total Expenses	£5,426	£5,481	£5,535	£5,591	£5,645	£27,677
Profit Before Tax	£-926	£-891	£-830	£-768	£-702	£-4,117
Profit After Tax	£-926	£-891	£-830	£-768	£-702	£-4,117
Change In Property Value	£2,250	£2,318	£3,978	£5,013	£5,314	£18,872
Net Return	£1,324	£1,427	£3,148	£4,244	£4,611	£14,755
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	5%	6%	12%	16%	18%	57%

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