Flat PA2 1 bed 1 bath

Kenilworth Way, Paisley PA2

Scotland, Scotland · PA2

Initial Investment

First Year

£13,870First Year

Profit From Rental Income

After 5 Years

£-263

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£9,814

↗ 25%After 5 Years

Return On Investment

69%

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	£3,804	£3,880	£3,977	£4,077	£4,178	£19,916
Total Expenses	£3,928	£3,981	£4,034	£4,088	£4,141	£20,172
Profit Before Tax	£-124	£-101	£-57	£-11	£38	£-255
Profit After Tax	£-124	£-101	£-57	£-11	£31	£-263
Change In Property Value	£1,170	£1,205	£2,069	£2,607	£2,763	£9,814
Net Return	£1,046	£1,104	£2,012	£2,595	£2,794	£9,551
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	8%	15%	19%	20%	69%

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