Flat
EH6
1 bed
1 bath
16/3 (1F2), Dickson Street, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£5,125
↗ 9%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,930 | £11,204 | £11,484 | £11,771 | £56,104 |
| Total Expenses | £9,816 | £9,884 | £9,954 | £10,026 | £10,097 | £49,777 |
| Profit Before Tax | £900 | £1,047 | £1,250 | £1,458 | £1,673 | £6,327 |
| Profit After Tax | £729 | £848 | £1,012 | £1,181 | £1,355 | £5,125 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £5,829 | £6,101 | £10,030 | £12,543 | £13,399 | £47,902 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change