Flat EH3 3 beds 2 baths

25 Simpson Loan, Quartermile, Edinburgh EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£189,350First Year

Profit From Rental Income

After 5 Years

£13,919

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£137,966

↗ 28%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,464	£23,933	£24,532	£25,145	£120,078
Total Expenses	£20,388	£20,484	£20,572	£20,673	£20,777	£102,895
Profit Before Tax	£2,616	£2,980	£3,362	£3,858	£4,368	£17,184
Profit After Tax	£2,119	£2,414	£2,723	£3,125	£3,538	£13,919
Change In Property Value	£15,000	£25,750	£32,445	£34,392	£30,379	£137,966
Net Return	£17,119	£28,164	£35,168	£37,517	£33,917	£151,885
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	15%	19%	20%	18%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change