Flat
EH2
2 beds
1 bath
Rose Street, New Town, Edinburgh EH2
Scotland, Scotland · EH2
View property listing
Initial Investment
£157,100First YearProfit From Rental Income
£10,541
↗ 7%After 5 Years
Change In Property Value
£117,271
↗ 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 | £19,548 | £19,939 | £20,338 | £20,846 | £21,367 | £102,038 |
| Total Expenses | £17,629 | £17,718 | £17,799 | £17,892 | £17,987 | £89,025 |
| Profit Before Tax | £1,919 | £2,221 | £2,539 | £2,954 | £3,381 | £13,013 |
| Profit After Tax | £1,554 | £1,799 | £2,056 | £2,393 | £2,738 | £10,541 |
| Change In Property Value | £12,750 | £21,888 | £27,578 | £29,233 | £25,822 | £117,271 |
| Net Return | £14,304 | £23,686 | £29,635 | £31,626 | £28,561 | £127,812 |
| 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