Flat
EH5
2 beds
1 bath
56 (Flat 6) Waterfront Park, West Granton, Edinburgh EH5
Scotland, Scotland · EH5
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£13,457
↗ 22%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,586 | £13,926 | £14,274 | £14,631 | £69,738 |
| Total Expenses | £10,474 | £10,546 | £10,623 | £10,702 | £10,780 | £53,125 |
| Profit Before Tax | £2,847 | £3,040 | £3,303 | £3,572 | £3,851 | £16,613 |
| Profit After Tax | £2,306 | £2,463 | £2,675 | £2,894 | £3,119 | £13,457 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £7,706 | £8,025 | £12,224 | £14,924 | £15,872 | £58,750 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 20% | 24% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change