Flat
EH1
1 bed
1 bath
King's Stables Road, Old Town, Edinburgh EH1
Scotland, Scotland · EH1
View property listing
Initial Investment
£114,100First YearProfit From Rental Income
£60,278
↗ 53%After 5 Years
Change In Property Value
£81,779
↗ 25%After 5 Years
Return On Investment
125%
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 | £31,692 | £32,326 | £33,134 | £33,962 | £34,811 | £165,926 |
| Total Expenses | £18,064 | £18,173 | £18,297 | £18,423 | £18,551 | £91,508 |
| Profit Before Tax | £13,628 | £14,153 | £14,837 | £15,539 | £16,260 | £74,418 |
| Profit After Tax | £11,039 | £11,464 | £12,018 | £12,587 | £13,171 | £60,278 |
| Change In Property Value | £9,750 | £10,043 | £17,240 | £21,722 | £23,025 | £81,779 |
| Net Return | £20,789 | £21,506 | £29,258 | £34,308 | £36,196 | £142,058 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change