Flat
EH7
2 beds
2 baths
32 Shrubhill Walk, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£112,200First YearProfit From Rental Income
£18,304
↗ 16%After 5 Years
Change In Property Value
£80,521
↗ 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 | £20,484 | £20,894 | £21,416 | £21,951 | £22,500 | £107,245 |
| Total Expenses | £16,744 | £16,831 | £16,927 | £17,024 | £17,122 | £84,648 |
| Profit Before Tax | £3,740 | £4,062 | £4,489 | £4,927 | £5,379 | £22,598 |
| Profit After Tax | £3,029 | £3,290 | £3,636 | £3,991 | £4,357 | £18,304 |
| Change In Property Value | £9,600 | £9,888 | £16,974 | £21,388 | £22,671 | £80,521 |
| Net Return | £12,629 | £13,178 | £20,611 | £25,379 | £27,028 | £98,825 |
| 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