Flat
EH8
2 beds
1 bath
114/7 Spring Gardens, Abbeyhill, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£23,144
↗ 31%After 5 Years
Change In Property Value
£60,705
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,840 | £16,157 | £16,480 | £16,892 | £17,314 | £82,683 |
| Total Expenses | £10,663 | £10,744 | £10,817 | £10,901 | £10,985 | £54,110 |
| Profit Before Tax | £5,178 | £5,413 | £5,662 | £5,991 | £6,329 | £28,573 |
| Profit After Tax | £4,194 | £4,384 | £4,587 | £4,853 | £5,126 | £23,144 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £10,794 | £15,714 | £18,862 | £19,985 | £18,493 | £83,849 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change