Flat EH10 1 bed 1 bath

Springvalley Terrace, Morningside, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£4,522

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 25%After 5 Years

Return On Investment

81%

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	£11,400	£11,628	£11,919	£12,217	£12,522	£59,685
Total Expenses	£10,678	£10,747	£10,819	£10,893	£10,966	£54,103
Profit Before Tax	£722	£881	£1,100	£1,324	£1,556	£5,582
Profit After Tax	£585	£714	£891	£1,072	£1,260	£4,522
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£6,285	£6,585	£10,969	£13,771	£14,721	£52,331
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	10%	17%	21%	23%	81%

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