Flat
EH2
2 beds
2 baths
Queen Street, Edinburgh EH2
Scotland, Scotland · EH2
View property listing
Initial Investment
£174,300First YearProfit From Rental Income
£12,361
↗ 7%After 5 Years
Change In Property Value
£128,308
↗ 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 | £21,396 | £21,824 | £22,260 | £22,817 | £23,387 | £111,685 |
| Total Expenses | £19,101 | £19,194 | £19,278 | £19,376 | £19,476 | £96,425 |
| Profit Before Tax | £2,295 | £2,630 | £2,982 | £3,441 | £3,912 | £15,260 |
| Profit After Tax | £1,859 | £2,130 | £2,415 | £2,787 | £3,169 | £12,361 |
| Change In Property Value | £13,950 | £23,948 | £30,174 | £31,984 | £28,253 | £128,308 |
| Net Return | £15,809 | £26,078 | £32,589 | £34,772 | £31,421 | £140,669 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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