Flat
EH8
2 beds
1 bath
Wolseley Place, Meadowbank, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£21,707
↗ 30%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,422 | £15,731 | £16,124 | £16,527 | £78,925 |
| Total Expenses | £10,269 | £10,349 | £10,421 | £10,502 | £10,585 | £52,126 |
| Profit Before Tax | £4,851 | £5,073 | £5,310 | £5,622 | £5,942 | £26,799 |
| Profit After Tax | £3,930 | £4,109 | £4,301 | £4,554 | £4,813 | £21,707 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £10,230 | £14,924 | £17,928 | £18,998 | £17,573 | £79,653 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change