Flat
EH7
2 beds
2 baths
14/2 Powderhall Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£14,930
↗ 15%After 5 Years
Change In Property Value
£70,456
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,916 | £18,274 | £18,731 | £19,199 | £19,679 | £93,800 |
| Total Expenses | £14,901 | £14,982 | £15,071 | £15,162 | £15,252 | £75,368 |
| Profit Before Tax | £3,015 | £3,292 | £3,660 | £4,038 | £4,427 | £18,432 |
| Profit After Tax | £2,442 | £2,666 | £2,965 | £3,271 | £3,586 | £14,930 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £10,842 | £11,318 | £17,817 | £21,985 | £23,423 | £85,386 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change