Flat
EH9
2 beds
1 bath
8 (Flat 14) Livingstone Place, Marchmont, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£11,724
↗ 12%After 5 Years
Change In Property Value
£70,456
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,076 | £17,418 | £17,853 | £18,299 | £18,757 | £89,403 |
| Total Expenses | £14,817 | £14,897 | £14,983 | £15,072 | £15,160 | £74,929 |
| Profit Before Tax | £2,259 | £2,521 | £2,870 | £3,228 | £3,597 | £14,474 |
| Profit After Tax | £1,830 | £2,042 | £2,324 | £2,614 | £2,913 | £11,724 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £10,230 | £10,694 | £17,177 | £21,329 | £22,750 | £82,180 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change