Flat
EH9
1 bed
1 bath
136 (1F1), Causewayside, Newington, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£83,850First YearProfit From Rental Income
£16,461
↗ 20%After 5 Years
Change In Property Value
£67,603
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,940 | £15,239 | £15,544 | £15,932 | £16,330 | £77,985 |
| Total Expenses | £11,377 | £11,457 | £11,528 | £11,609 | £11,691 | £57,662 |
| Profit Before Tax | £3,563 | £3,782 | £4,015 | £4,323 | £4,639 | £20,323 |
| Profit After Tax | £2,886 | £3,063 | £3,252 | £3,502 | £3,758 | £16,461 |
| Change In Property Value | £7,350 | £12,618 | £15,898 | £16,852 | £14,886 | £67,603 |
| Net Return | £10,236 | £15,681 | £19,150 | £20,354 | £18,644 | £84,065 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change