Flat
EH11
2 beds
2 baths
Gorgie Road, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£231,920First YearProfit From Rental Income
£118,204
↗ 51%After 5 Years
Change In Property Value
£150,726
↗ 25%After 5 Years
Return On Investment
116%
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 | £58,404 | £59,572 | £61,061 | £62,588 | £64,153 | £305,778 |
| Total Expenses | £31,606 | £31,769 | £31,960 | £32,157 | £32,356 | £159,848 |
| Profit Before Tax | £26,798 | £27,804 | £29,101 | £30,431 | £31,797 | £145,930 |
| Profit After Tax | £21,707 | £22,521 | £23,572 | £24,649 | £25,755 | £118,204 |
| Change In Property Value | £17,970 | £18,509 | £31,774 | £40,035 | £42,437 | £150,726 |
| Net Return | £39,677 | £41,030 | £55,346 | £64,684 | £68,192 | £268,929 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 18% | 24% | 28% | 29% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change