Flat EH9 4 beds 1 bath

6/11 Sienna Gardens, Sciennes EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£114,100First Year

Profit From Rental Income

After 5 Years

£24,622

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 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	£19,824	£20,220	£20,625	£21,141	£21,669	£103,479
Total Expenses	£14,439	£14,529	£14,610	£14,704	£14,799	£73,082
Profit Before Tax	£5,385	£5,692	£6,015	£6,437	£6,870	£30,397
Profit After Tax	£4,362	£4,610	£4,872	£5,214	£5,565	£24,622
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£14,112	£21,348	£25,961	£27,568	£25,311	£114,300
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	23%	24%	22%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change