Flat
EH12
2 beds
1 bath
Grosvenor Street, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£159,250First YearProfit From Rental Income
£4,227
↗ 3%After 5 Years
Change In Property Value
£118,651
↗ 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 | £18,060 | £18,421 | £18,790 | £19,259 | £19,741 | £94,271 |
| Total Expenses | £17,641 | £17,727 | £17,805 | £17,894 | £17,985 | £89,053 |
| Profit Before Tax | £419 | £694 | £984 | £1,365 | £1,756 | £5,218 |
| Profit After Tax | £339 | £562 | £797 | £1,106 | £1,422 | £4,227 |
| Change In Property Value | £12,900 | £22,145 | £27,903 | £29,577 | £26,126 | £118,651 |
| Net Return | £13,239 | £22,707 | £28,700 | £30,683 | £27,549 | £122,878 |
| 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