Flat
EH8
1 bed
1 bath
5/2 Cowan's Close, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£10,371
↗ 19%After 5 Years
Change In Property Value
£41,519
↗ 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 | £11,880 | £12,118 | £12,421 | £12,731 | £13,049 | £62,199 |
| Total Expenses | £9,734 | £9,804 | £9,877 | £9,952 | £10,027 | £49,395 |
| Profit Before Tax | £2,146 | £2,313 | £2,543 | £2,779 | £3,023 | £12,804 |
| Profit After Tax | £1,738 | £1,874 | £2,060 | £2,251 | £2,448 | £10,371 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £6,688 | £6,972 | £10,812 | £13,279 | £14,138 | £51,890 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 12% | 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