Flat
EH3
1 bed
1 bath
2/3 Drumdryan Street, Tollcross, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£76,850First YearProfit From Rental Income
£1,624
↗ 2%After 5 Years
Change In Property Value
£62,085
↗ 28%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,563 | £10,774 | £11,044 | £11,320 | £54,057 |
| Total Expenses | £10,275 | £10,346 | £10,408 | £10,477 | £10,547 | £52,052 |
| Profit Before Tax | £81 | £217 | £367 | £567 | £773 | £2,005 |
| Profit After Tax | £66 | £176 | £297 | £459 | £626 | £1,624 |
| Change In Property Value | £6,750 | £11,588 | £14,600 | £15,476 | £13,671 | £62,085 |
| Net Return | £6,816 | £11,764 | £14,897 | £15,936 | £14,297 | £63,709 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 19% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change