Flat
EH8
1 bed
1 bath
124/9 Pleasance, Newington, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£68,100First YearProfit From Rental Income
£14,365
↗ 21%After 5 Years
Change In Property Value
£50,326
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £11,375 | £11,450 | £11,529 | £11,611 | £11,692 | £57,657 |
| Profit Before Tax | £3,025 | £3,238 | £3,526 | £3,821 | £4,125 | £17,735 |
| Profit After Tax | £2,450 | £2,623 | £2,856 | £3,095 | £3,341 | £14,365 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,326 |
| Net Return | £8,450 | £8,803 | £13,465 | £16,462 | £17,511 | £64,691 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change