Flat
EH3
2 beds
2 baths
Simpson Loan, Quartermile, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£172,150First YearProfit From Rental Income
£12,099
↗ 7%After 5 Years
Change In Property Value
£126,929
↗ 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 | £21,156 | £21,579 | £22,011 | £22,561 | £23,125 | £110,432 |
| Total Expenses | £18,916 | £19,008 | £19,093 | £19,189 | £19,288 | £95,495 |
| Profit Before Tax | £2,240 | £2,571 | £2,918 | £3,372 | £3,837 | £14,937 |
| Profit After Tax | £1,814 | £2,082 | £2,364 | £2,731 | £3,108 | £12,099 |
| Change In Property Value | £13,800 | £23,690 | £29,849 | £31,640 | £27,949 | £126,929 |
| Net Return | £15,614 | £25,772 | £32,213 | £34,371 | £31,057 | £139,028 |
| 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