Flat
EH5
2 beds
1 bath
35/2 York Road, Trinity, Edinburgh EH5
Scotland, Scotland · EH5
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£29,372
↗ 34%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,504 | £18,874 | £19,252 | £19,733 | £20,226 | £96,589 |
| Total Expenses | £11,894 | £11,981 | £12,060 | £12,150 | £12,242 | £60,327 |
| Profit Before Tax | £6,610 | £6,893 | £7,192 | £7,583 | £7,984 | £36,262 |
| Profit After Tax | £5,354 | £5,583 | £5,825 | £6,142 | £6,467 | £29,372 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £12,854 | £18,458 | £22,048 | £23,338 | £21,657 | £98,355 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 22% | 26% | 27% | 25% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change