Flat PA3 2 beds 2 baths

Brabloch Park, Paisley PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£38,290First Year

Profit From Rental Income

After 5 Years

£15,429

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£28,434

↗ 25%After 5 Years

Return On Investment

115%

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	£11,016	£11,236	£11,517	£11,805	£12,100	£57,675
Total Expenses	£7,585	£7,653	£7,724	£7,797	£7,869	£38,627
Profit Before Tax	£3,431	£3,583	£3,793	£4,009	£4,232	£19,048
Profit After Tax	£2,779	£2,903	£3,073	£3,247	£3,428	£15,429
Change In Property Value	£3,390	£3,492	£5,994	£7,553	£8,006	£28,434
Net Return	£6,169	£6,394	£9,067	£10,799	£11,433	£43,863
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	16%	17%	24%	28%	30%	115%

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