Flat
EH7
2 beds
1 bath
110 Sleigh Drive, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£4,900
↗ 9%After 5 Years
Change In Property Value
£40,261
↗ 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 | £10,236 | £10,441 | £10,702 | £10,969 | £11,244 | £53,591 |
| Total Expenses | £9,372 | £9,438 | £9,507 | £9,578 | £9,648 | £47,542 |
| Profit Before Tax | £864 | £1,003 | £1,195 | £1,392 | £1,596 | £6,049 |
| Profit After Tax | £700 | £812 | £968 | £1,127 | £1,293 | £4,900 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £5,500 | £5,756 | £9,455 | £11,821 | £12,628 | £45,160 |
| 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