Flat
EH7
2 beds
2 baths
8/8 Powderhall Rigg, Powderhall, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£114,100First YearProfit From Rental Income
£18,691
↗ 16%After 5 Years
Change In Property Value
£81,779
↗ 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 | £20,796 | £21,212 | £21,742 | £22,286 | £22,843 | £108,879 |
| Total Expenses | £16,974 | £17,062 | £17,158 | £17,256 | £17,354 | £85,803 |
| Profit Before Tax | £3,822 | £4,150 | £4,585 | £5,030 | £5,489 | £23,076 |
| Profit After Tax | £3,096 | £3,362 | £3,714 | £4,074 | £4,446 | £18,691 |
| Change In Property Value | £9,750 | £10,043 | £17,240 | £21,722 | £23,025 | £81,779 |
| Net Return | £12,846 | £13,404 | £20,953 | £25,796 | £27,471 | £100,471 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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