Flat
EH9
2 beds
2 baths
17/1 Mortonhall Road, Grange, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£129,150First YearProfit From Rental Income
£28,189
↗ 22%After 5 Years
Change In Property Value
£99,336
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,960 | £22,399 | £22,847 | £23,418 | £24,004 | £114,629 |
| Total Expenses | £15,779 | £15,873 | £15,959 | £16,058 | £16,159 | £79,827 |
| Profit Before Tax | £6,181 | £6,526 | £6,888 | £7,361 | £7,845 | £34,801 |
| Profit After Tax | £5,007 | £5,286 | £5,580 | £5,962 | £6,354 | £28,189 |
| Change In Property Value | £10,800 | £18,540 | £23,360 | £24,762 | £21,873 | £99,336 |
| Net Return | £15,807 | £23,826 | £28,940 | £30,724 | £28,228 | £127,525 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change