Flat
EH6
1 bed
1 bath
Pilrig Heights, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£11,233
↗ 18%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,567 | £11,798 | £12,093 | £12,395 | £59,193 |
| Total Expenses | £8,926 | £8,998 | £9,062 | £9,134 | £9,207 | £45,326 |
| Profit Before Tax | £2,415 | £2,569 | £2,736 | £2,959 | £3,189 | £13,867 |
| Profit After Tax | £1,956 | £2,081 | £2,216 | £2,397 | £2,583 | £11,233 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £7,356 | £11,351 | £13,896 | £14,778 | £13,520 | £60,900 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change