Flat
EH9
2 beds
1 bath
16 2F2 West Newington Place, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£80,350First YearProfit From Rental Income
£8,512
↗ 11%After 5 Years
Change In Property Value
£59,133
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,340 | £14,627 | £14,992 | £15,367 | £15,751 | £75,078 |
| Total Expenses | £12,758 | £12,832 | £12,912 | £12,993 | £13,074 | £64,569 |
| Profit Before Tax | £1,582 | £1,794 | £2,081 | £2,374 | £2,677 | £10,509 |
| Profit After Tax | £1,282 | £1,454 | £1,685 | £1,923 | £2,169 | £8,512 |
| Change In Property Value | £7,050 | £7,262 | £12,466 | £15,707 | £16,649 | £59,133 |
| Net Return | £8,332 | £8,715 | £14,151 | £17,630 | £18,818 | £67,645 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change