Flat
EH10
5 beds
1 bath
Morningside Road, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£163,550First YearProfit From Rental Income
£76,563
↗ 47%After 5 Years
Change In Property Value
£110,717
↗ 25%After 5 Years
Return On Investment
115%
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 | £40,800 | £41,616 | £42,656 | £43,723 | £44,816 | £213,611 |
| Total Expenses | £23,537 | £23,665 | £23,812 | £23,962 | £24,114 | £119,089 |
| Profit Before Tax | £17,263 | £17,951 | £18,845 | £19,761 | £20,702 | £94,522 |
| Profit After Tax | £13,983 | £14,541 | £15,264 | £16,006 | £16,768 | £76,563 |
| Change In Property Value | £13,200 | £13,596 | £23,340 | £29,408 | £31,173 | £110,717 |
| Net Return | £27,183 | £28,137 | £38,604 | £45,414 | £47,941 | £187,279 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 17% | 24% | 28% | 29% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change