Flat
EH8
1 bed
1 bath
Waverley Park, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£56,550First YearProfit From Rental Income
£15,529
↗ 27%After 5 Years
Change In Property Value
£46,081
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,024 | £12,264 | £12,510 | £12,823 | £13,143 | £62,764 |
| Total Expenses | £8,576 | £8,650 | £8,715 | £8,788 | £8,863 | £43,592 |
| Profit Before Tax | £3,448 | £3,615 | £3,795 | £4,034 | £4,280 | £19,172 |
| Profit After Tax | £2,793 | £2,928 | £3,074 | £3,268 | £3,467 | £15,529 |
| Change In Property Value | £5,010 | £8,601 | £10,837 | £11,487 | £10,147 | £46,081 |
| Net Return | £7,803 | £11,528 | £13,910 | £14,755 | £13,614 | £61,610 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change