Flat EH9 2 beds 1 bath

19 (Pf2) Livingstone Place, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£91,300First Year

Profit From Rental Income

After 5 Years

£42,984

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£66,682

↗ 25%After 5 Years

Return On Investment

120%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,836	£26,353	£27,012	£27,687	£28,379	£135,266
Total Expenses	£16,181	£16,304	£16,436	£16,571	£16,706	£82,200
Profit Before Tax	£9,655	£10,049	£10,575	£11,115	£11,673	£53,067
Profit After Tax	£7,820	£8,139	£8,566	£9,004	£9,455	£42,984
Change In Property Value	£7,950	£8,189	£14,057	£17,712	£18,774	£66,682
Net Return	£15,770	£16,328	£22,623	£26,715	£28,229	£109,665
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	18%	25%	29%	31%	120%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change