Flat
EH11
2 beds
1 bath
30/3 Richmond Terrace, Haymarket EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£390
↗ 0%After 5 Years
Change In Property Value
£66,224
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,771 | £10,987 | £11,261 | £11,543 | £55,122 |
| Total Expenses | £10,778 | £10,849 | £10,912 | £10,981 | £11,052 | £54,572 |
| Profit Before Tax | £-218 | £-78 | £75 | £280 | £491 | £550 |
| Profit After Tax | £-218 | £-78 | £61 | £227 | £398 | £390 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £6,982 | £12,282 | £15,634 | £16,735 | £14,980 | £66,613 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change