Flat
EH3
1 bed
1 bath
Simpson Loan, Quartermile, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£4,047
↗ 4%After 5 Years
Change In Property Value
£77,261
↗ 28%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,876 | £13,134 | £13,396 | £13,731 | £14,074 | £67,211 |
| Total Expenses | £12,297 | £12,372 | £12,440 | £12,515 | £12,592 | £62,215 |
| Profit Before Tax | £579 | £761 | £957 | £1,216 | £1,482 | £4,996 |
| Profit After Tax | £469 | £617 | £775 | £985 | £1,201 | £4,047 |
| Change In Property Value | £8,400 | £14,420 | £18,169 | £19,259 | £17,012 | £77,261 |
| Net Return | £8,869 | £15,037 | £18,944 | £20,244 | £18,213 | £81,308 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 19% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change