Flat
EH11
2 beds
1 bath
7/4 Richmond Terrace, Haymarket, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£10,671
↗ 11%After 5 Years
Change In Property Value
£70,456
↗ 25%After 5 Years
Return On Investment
84%
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 | £16,800 | £17,136 | £17,564 | £18,004 | £18,454 | £87,958 |
| Total Expenses | £14,789 | £14,869 | £14,954 | £15,042 | £15,130 | £74,784 |
| Profit Before Tax | £2,011 | £2,267 | £2,610 | £2,961 | £3,324 | £13,173 |
| Profit After Tax | £1,629 | £1,837 | £2,114 | £2,399 | £2,692 | £10,671 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £10,029 | £10,489 | £16,967 | £21,113 | £22,529 | £81,127 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change