Flat
EH3
1 bed
1 bath
2, 2F2, Airlie Place, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£68,100First YearProfit From Rental Income
£463
↗ 1%After 5 Years
Change In Property Value
£55,186
↗ 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 | £9,204 | £9,388 | £9,576 | £9,815 | £10,061 | £48,044 |
| Total Expenses | £9,355 | £9,424 | £9,484 | £9,549 | £9,617 | £47,429 |
| Profit Before Tax | £-151 | £-36 | £92 | £266 | £444 | £615 |
| Profit After Tax | £-151 | £-36 | £75 | £215 | £360 | £463 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £5,849 | £10,264 | £13,053 | £13,972 | £12,511 | £55,649 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 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