Flat
EH8
2 beds
1 bath
5/7, Buccleuch Terrace, Newington, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£20,989
↗ 30%After 5 Years
Change In Property Value
£56,566
↗ 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 | £14,760 | £15,055 | £15,356 | £15,740 | £16,134 | £77,045 |
| Total Expenses | £10,072 | £10,151 | £10,223 | £10,303 | £10,385 | £51,133 |
| Profit Before Tax | £4,688 | £4,904 | £5,134 | £5,437 | £5,749 | £25,912 |
| Profit After Tax | £3,797 | £3,972 | £4,158 | £4,404 | £4,657 | £20,989 |
| Change In Property Value | £6,150 | £10,558 | £13,302 | £14,101 | £12,456 | £56,566 |
| Net Return | £9,947 | £14,530 | £17,461 | £18,505 | £17,112 | £77,555 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 26% | 24% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change