Flat
EH7
2 beds
1 bath
Easter Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£98,900First YearProfit From Rental Income
£15,363
↗ 16%After 5 Years
Change In Property Value
£71,714
↗ 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 | £18,240 | £18,605 | £19,070 | £19,547 | £20,035 | £95,497 |
| Total Expenses | £15,131 | £15,214 | £15,303 | £15,395 | £15,486 | £76,530 |
| Profit Before Tax | £3,109 | £3,391 | £3,767 | £4,152 | £4,549 | £18,967 |
| Profit After Tax | £2,518 | £2,747 | £3,051 | £3,363 | £3,685 | £15,363 |
| Change In Property Value | £8,550 | £8,807 | £15,118 | £19,048 | £20,191 | £71,714 |
| Net Return | £11,068 | £11,553 | £18,169 | £22,411 | £23,876 | £87,077 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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