Flat
EH10
5 beds
1 bath
Morningside Road, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£163,550First YearProfit From Rental Income
£4,522
↗ 3%After 5 Years
Change In Property Value
£121,410
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,480 | £18,850 | £19,227 | £19,707 | £20,200 | £96,463 |
| Total Expenses | £18,005 | £18,092 | £18,171 | £18,261 | £18,352 | £90,881 |
| Profit Before Tax | £475 | £758 | £1,056 | £1,447 | £1,847 | £5,583 |
| Profit After Tax | £385 | £614 | £855 | £1,172 | £1,496 | £4,522 |
| Change In Property Value | £13,200 | £22,660 | £28,552 | £30,265 | £26,734 | £121,410 |
| Net Return | £13,585 | £23,274 | £29,407 | £31,437 | £28,230 | £125,932 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change