Flat
EH11
1 bed
1 bath
Slateford Road, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£93,200First YearProfit From Rental Income
£48,643
↗ 52%After 5 Years
Change In Property Value
£67,940
↗ 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 | £26,328 | £26,855 | £27,526 | £28,214 | £28,919 | £137,842 |
| Total Expenses | £15,345 | £15,444 | £15,554 | £15,666 | £15,780 | £77,789 |
| Profit Before Tax | £10,983 | £11,411 | £11,972 | £12,548 | £13,140 | £60,053 |
| Profit After Tax | £8,896 | £9,243 | £9,697 | £10,164 | £10,643 | £48,643 |
| Change In Property Value | £8,100 | £8,343 | £14,322 | £18,046 | £19,129 | £67,940 |
| Net Return | £16,996 | £17,586 | £24,020 | £28,209 | £29,772 | £116,583 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| 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