Flat
EH8
2 beds
1 bath
Northfield Drive, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£10,941
↗ 19%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,485 | £12,797 | £13,117 | £13,445 | £64,083 |
| Total Expenses | £9,969 | £10,039 | £10,113 | £10,189 | £10,265 | £50,575 |
| Profit Before Tax | £2,271 | £2,446 | £2,684 | £2,928 | £3,180 | £13,508 |
| Profit After Tax | £1,840 | £1,981 | £2,174 | £2,371 | £2,576 | £10,941 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £6,940 | £7,234 | £11,191 | £13,734 | £14,620 | £53,718 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change