Flat
EH1
1 bed
1 bath
70 West Port, Edinburgh EH1
Scotland, Scotland · EH1
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£1,359
↗ 2%After 5 Years
Change In Property Value
£66,224
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £11,016 | £11,236 | £11,517 | £11,805 | £56,375 |
| Total Expenses | £10,802 | £10,874 | £10,937 | £11,007 | £11,078 | £54,697 |
| Profit Before Tax | £-2 | £142 | £300 | £511 | £727 | £1,678 |
| Profit After Tax | £-2 | £115 | £243 | £414 | £589 | £1,359 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £7,198 | £12,475 | £15,816 | £16,922 | £15,171 | £67,582 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change