Flat PA3 1 bed 1 bath

Back Sneddon Street, Paisley, Renfrewshire PA3

Scotland, Scotland · PA3

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£4,251

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£15,098

↗ 25%After 5 Years

Return On Investment

93%

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	£5,856	£5,973	£6,122	£6,276	£6,432	£30,659
Total Expenses	£4,966	£5,024	£5,082	£5,141	£5,199	£25,412
Profit Before Tax	£890	£949	£1,041	£1,135	£1,233	£5,248
Profit After Tax	£721	£769	£843	£919	£999	£4,251
Change In Property Value	£1,800	£1,854	£3,183	£4,010	£4,251	£15,098
Net Return	£2,521	£2,623	£4,026	£4,929	£5,250	£19,348
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	13%	19%	24%	25%	93%

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