Flat
EH7
2 beds
1 bath
5/3 Dalziel Place, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£12,422
↗ 15%After 5 Years
Change In Property Value
£62,907
↗ 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 | £15,996 | £16,316 | £16,724 | £17,142 | £17,570 | £83,748 |
| Total Expenses | £13,518 | £13,596 | £13,680 | £13,766 | £13,851 | £68,412 |
| Profit Before Tax | £2,478 | £2,720 | £3,044 | £3,376 | £3,719 | £15,336 |
| Profit After Tax | £2,007 | £2,203 | £2,465 | £2,735 | £3,013 | £12,422 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £9,507 | £9,928 | £15,727 | £19,444 | £20,724 | £75,330 |
| Return From Rental Income (%) | 2% | 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