Flat
EH10
3 beds
1 bath
Rochester Terrace, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£144,200First YearProfit From Rental Income
£18,527
↗ 13%After 5 Years
Change In Property Value
£99,393
↗ 25%After 5 Years
Return On Investment
82%
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 | £23,700 | £24,174 | £24,778 | £25,398 | £26,033 | £124,083 |
| Total Expenses | £20,042 | £20,135 | £20,238 | £20,344 | £20,450 | £101,210 |
| Profit Before Tax | £3,658 | £4,039 | £4,540 | £5,054 | £5,582 | £22,873 |
| Profit After Tax | £2,963 | £3,272 | £3,677 | £4,093 | £4,522 | £18,527 |
| Change In Property Value | £11,850 | £12,206 | £20,953 | £26,400 | £27,985 | £99,393 |
| Net Return | £14,813 | £15,477 | £24,630 | £30,494 | £32,506 | £117,921 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 17% | 21% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change