Flat
EH9
2 beds
1 bath
8 (Flat 14) Livingstone Place, Marchmont, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£20,029
↗ 21%After 5 Years
Change In Property Value
£77,261
↗ 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 | £17,076 | £17,418 | £17,766 | £18,210 | £18,665 | £89,135 |
| Total Expenses | £12,717 | £12,801 | £12,877 | £12,963 | £13,051 | £64,408 |
| Profit Before Tax | £4,359 | £4,617 | £4,889 | £5,247 | £5,614 | £24,727 |
| Profit After Tax | £3,531 | £3,740 | £3,960 | £4,250 | £4,548 | £20,029 |
| Change In Property Value | £8,400 | £14,420 | £18,169 | £19,259 | £17,012 | £77,261 |
| Net Return | £11,931 | £18,160 | £22,130 | £23,510 | £21,560 | £97,290 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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