Flat
EH10
2 beds
1 bath
7, 3F2, Viewforth Gardens, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£103,840First YearProfit From Rental Income
£54,541
↗ 53%After 5 Years
Change In Property Value
£74,985
↗ 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 | £29,052 | £29,633 | £30,374 | £31,133 | £31,912 | £152,104 |
| Total Expenses | £16,728 | £16,832 | £16,949 | £17,069 | £17,190 | £84,769 |
| Profit Before Tax | £12,324 | £12,801 | £13,424 | £14,064 | £14,722 | £67,334 |
| Profit After Tax | £9,982 | £10,368 | £10,874 | £11,392 | £11,925 | £54,541 |
| Change In Property Value | £8,940 | £9,208 | £15,807 | £19,917 | £21,112 | £74,985 |
| Net Return | £18,922 | £19,577 | £26,681 | £31,309 | £33,037 | £129,526 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 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