Flat
EH8
1 bed
1 bath
9/12 St Leonards Crag, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£18,834
↗ 29%After 5 Years
Change In Property Value
£52,427
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,680 | £13,954 | £14,233 | £14,588 | £14,953 | £71,408 |
| Total Expenses | £9,481 | £9,559 | £9,628 | £9,705 | £9,784 | £48,156 |
| Profit Before Tax | £4,199 | £4,395 | £4,605 | £4,884 | £5,169 | £23,252 |
| Profit After Tax | £3,401 | £3,560 | £3,730 | £3,956 | £4,187 | £18,834 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £9,101 | £13,345 | £16,059 | £17,025 | £15,731 | £71,261 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 14% | 21% | 25% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change