Flat
EH8
2 beds
1 bath
2/9 Meadowbank Avenue, Meadowbank, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£102,700First YearProfit From Rental Income
£25,207
↗ 25%After 5 Years
Change In Property Value
£74,230
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,240 | £21,665 | £22,206 | £22,762 | £23,331 | £111,203 |
| Total Expenses | £15,828 | £15,917 | £16,014 | £16,113 | £16,213 | £80,084 |
| Profit Before Tax | £5,412 | £5,748 | £6,193 | £6,648 | £7,118 | £31,119 |
| Profit After Tax | £4,384 | £4,656 | £5,016 | £5,385 | £5,766 | £25,207 |
| Change In Property Value | £8,850 | £9,116 | £15,648 | £19,717 | £20,900 | £74,230 |
| Net Return | £13,234 | £13,772 | £20,664 | £25,102 | £26,665 | £99,437 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 24% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change