Flat
EH7
2 beds
1 bath
Loganlea Drive, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£55,150First YearProfit From Rental Income
£5,150
↗ 9%After 5 Years
Change In Property Value
£41,015
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,428 | £10,637 | £10,902 | £11,175 | £11,454 | £54,596 |
| Total Expenses | £9,510 | £9,577 | £9,646 | £9,717 | £9,788 | £48,238 |
| Profit Before Tax | £918 | £1,060 | £1,256 | £1,458 | £1,666 | £6,358 |
| Profit After Tax | £744 | £859 | £1,018 | £1,181 | £1,350 | £5,150 |
| Change In Property Value | £4,890 | £5,037 | £8,646 | £10,894 | £11,548 | £41,015 |
| Net Return | £5,634 | £5,895 | £9,664 | £12,075 | £12,898 | £46,166 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change