Flat
EH6
1 bed
1 bath
Dudley Avenue South, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£59,350First YearProfit From Rental Income
£5,512
↗ 9%After 5 Years
Change In Property Value
£44,035
↗ 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 | £11,028 | £11,249 | £11,530 | £11,818 | £12,113 | £57,738 |
| Total Expenses | £10,046 | £10,114 | £10,185 | £10,258 | £10,330 | £50,933 |
| Profit Before Tax | £982 | £1,135 | £1,345 | £1,560 | £1,784 | £6,805 |
| Profit After Tax | £795 | £919 | £1,089 | £1,264 | £1,445 | £5,512 |
| Change In Property Value | £5,250 | £5,408 | £9,283 | £11,696 | £12,398 | £44,035 |
| Net Return | £6,045 | £6,327 | £10,372 | £12,960 | £13,843 | £49,547 |
| Return From Rental Income (%) | 1% | 2% | 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