Flat
EH14
3 beds
3 baths
11/4 Appin Place, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£108,400First YearProfit From Rental Income
£3,060
↗ 3%After 5 Years
Change In Property Value
£85,539
↗ 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 | £13,644 | £13,917 | £14,195 | £14,550 | £14,914 | £71,220 |
| Total Expenses | £13,339 | £13,416 | £13,485 | £13,562 | £13,641 | £67,443 |
| Profit Before Tax | £305 | £501 | £710 | £988 | £1,273 | £3,777 |
| Profit After Tax | £247 | £406 | £575 | £800 | £1,031 | £3,060 |
| Change In Property Value | £9,300 | £15,965 | £20,116 | £21,323 | £18,835 | £85,539 |
| Net Return | £9,547 | £16,371 | £20,691 | £22,123 | £19,866 | £88,599 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 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