Flat
EH8
2 beds
1 bath
Terrars Croft, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£91,300First YearProfit From Rental Income
£29,609
↗ 32%After 5 Years
Change In Property Value
£73,122
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,080 | £19,462 | £19,851 | £20,347 | £20,856 | £99,595 |
| Total Expenses | £12,434 | £12,523 | £12,602 | £12,694 | £12,787 | £63,041 |
| Profit Before Tax | £6,646 | £6,939 | £7,248 | £7,653 | £8,068 | £36,555 |
| Profit After Tax | £5,383 | £5,621 | £5,871 | £6,199 | £6,535 | £29,609 |
| Change In Property Value | £7,950 | £13,648 | £17,196 | £18,228 | £16,101 | £73,122 |
| Net Return | £13,333 | £19,268 | £23,067 | £24,427 | £22,636 | £102,731 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 21% | 25% | 27% | 25% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change