Flat
EH6
2 beds
1 bath
The Shore, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£68,099First YearProfit From Rental Income
£13,421
↗ 20%After 5 Years
Change In Property Value
£55,186
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,852 | £13,109 | £13,437 | £13,773 | £65,770 |
| Total Expenses | £9,695 | £9,770 | £9,837 | £9,911 | £9,988 | £49,201 |
| Profit Before Tax | £2,905 | £3,082 | £3,272 | £3,525 | £3,785 | £16,569 |
| Profit After Tax | £2,353 | £2,496 | £2,650 | £2,855 | £3,066 | £13,421 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £8,353 | £12,796 | £15,628 | £16,612 | £15,217 | £68,607 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change