Flat
EH9
4 beds
1 bath
6/11 Sienna Gardens, Sciennes EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£114,100First YearProfit From Rental Income
£73,973
↗ 65%After 5 Years
Change In Property Value
£81,779
↗ 25%After 5 Years
Return On Investment
137%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,280 | £35,986 | £36,885 | £37,807 | £38,753 | £184,711 |
| Total Expenses | £18,422 | £18,539 | £18,672 | £18,808 | £18,945 | £93,386 |
| Profit Before Tax | £16,858 | £17,447 | £18,213 | £18,999 | £19,807 | £91,325 |
| Profit After Tax | £13,655 | £14,132 | £14,753 | £15,390 | £16,044 | £73,973 |
| Change In Property Value | £9,750 | £10,043 | £17,240 | £21,722 | £23,025 | £81,779 |
| Net Return | £23,405 | £24,174 | £31,992 | £37,111 | £39,069 | £155,752 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 65% |
| Total Net Return (%) | 21% | 21% | 28% | 33% | 34% | 137% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change