Flat
EH10
5 beds
3 baths
5 4F1 Barclay Place, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£200,100First YearProfit From Rental Income
£7,054
↗ 4%After 5 Years
Change In Property Value
£144,864
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,497 | £22,947 | £23,521 | £24,109 | £115,130 |
| Total Expenses | £21,097 | £21,192 | £21,278 | £21,377 | £21,478 | £106,422 |
| Profit Before Tax | £959 | £1,306 | £1,669 | £2,144 | £2,631 | £8,708 |
| Profit After Tax | £776 | £1,057 | £1,352 | £1,737 | £2,131 | £7,054 |
| Change In Property Value | £15,750 | £27,038 | £34,067 | £36,111 | £31,898 | £144,864 |
| Net Return | £16,526 | £28,095 | £35,420 | £37,848 | £34,029 | £151,918 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change