Flat PA2 2 beds 1 bath

Robertsons Gait, Paisley, Renfrewshire PA2

Scotland, Scotland · PA2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£12,709

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£25,163

↗ 25%After 5 Years

Return On Investment

111%

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	£9,756	£9,951	£10,200	£10,455	£10,716	£51,078
Total Expenses	£6,943	£7,009	£7,076	£7,146	£7,215	£35,389
Profit Before Tax	£2,813	£2,943	£3,123	£3,309	£3,502	£15,690
Profit After Tax	£2,278	£2,383	£2,530	£2,680	£2,836	£12,709
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£5,278	£5,473	£7,834	£9,364	£9,921	£37,871
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	16%	23%	28%	29%	111%

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