Flat
EH7
2 beds
1 bath
5/3 Dalziel Place, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£19,828
↗ 23%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,996 | £16,316 | £16,642 | £17,058 | £17,485 | £83,497 |
| Total Expenses | £11,643 | £11,725 | £11,799 | £11,882 | £11,968 | £59,018 |
| Profit Before Tax | £4,353 | £4,591 | £4,843 | £5,176 | £5,517 | £24,479 |
| Profit After Tax | £3,526 | £3,718 | £3,923 | £4,192 | £4,469 | £19,828 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £11,026 | £16,593 | £20,146 | £21,388 | £19,658 | £88,811 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 19% | 24% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change