Flat
EH11
3 beds
1 bath
Calder Grove, Sighthill, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£12,676
↗ 30%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £8,039 | £8,107 | £8,177 | £8,250 | £8,321 | £40,895 |
| Profit Before Tax | £2,761 | £2,909 | £3,114 | £3,324 | £3,542 | £15,650 |
| Profit After Tax | £2,236 | £2,356 | £2,522 | £2,693 | £2,869 | £12,676 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £5,986 | £6,219 | £9,153 | £11,047 | £11,725 | £44,130 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change