Flat
EH6
2 beds
2 baths
Giles Street, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£76,850First YearProfit From Rental Income
£9,478
↗ 12%After 5 Years
Change In Property Value
£56,616
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,172 | £14,455 | £14,817 | £15,187 | £15,567 | £74,198 |
| Total Expenses | £12,344 | £12,418 | £12,498 | £12,578 | £12,659 | £62,497 |
| Profit Before Tax | £1,828 | £2,037 | £2,319 | £2,609 | £2,908 | £11,701 |
| Profit After Tax | £1,481 | £1,650 | £1,879 | £2,113 | £2,355 | £9,478 |
| Change In Property Value | £6,750 | £6,953 | £11,935 | £15,038 | £15,941 | £56,616 |
| Net Return | £8,231 | £8,602 | £13,814 | £17,151 | £18,296 | £66,094 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change