Flat
EH5
2 beds
1 bath
13/3 Wardieburn Street East, Edinburgh EH5
Scotland, Scotland · EH5
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£9,188
↗ 19%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,728 | £10,943 | £11,216 | £11,497 | £11,784 | £56,167 |
| Total Expenses | £8,826 | £8,893 | £8,963 | £9,035 | £9,107 | £44,824 |
| Profit Before Tax | £1,902 | £2,049 | £2,253 | £2,461 | £2,677 | £11,343 |
| Profit After Tax | £1,541 | £1,660 | £1,825 | £1,994 | £2,169 | £9,188 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £5,891 | £6,141 | £9,516 | £11,685 | £12,441 | £45,674 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change