Flat
EH9
3 beds
1 bath
125/1F Mayfield Road, Newington, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£157,100First YearProfit From Rental Income
£34,788
↗ 22%After 5 Years
Change In Property Value
£117,271
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,920 | £26,438 | £26,967 | £27,641 | £28,332 | £135,299 |
| Total Expenses | £18,266 | £18,368 | £18,462 | £18,571 | £18,683 | £92,351 |
| Profit Before Tax | £7,654 | £8,070 | £8,505 | £9,070 | £9,649 | £42,948 |
| Profit After Tax | £6,199 | £6,537 | £6,889 | £7,347 | £7,816 | £34,788 |
| Change In Property Value | £12,750 | £21,888 | £27,578 | £29,233 | £25,822 | £117,271 |
| Net Return | £18,949 | £28,424 | £34,467 | £36,580 | £33,638 | £152,059 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change