Flat
EH11
1 bed
1 bath
26 (Flat 8) Springwell Place, Dalry EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£53,750First YearProfit From Rental Income
£25,167
↗ 47%After 5 Years
Change In Property Value
£40,009
↗ 25%After 5 Years
Return On Investment
121%
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 | £15,504 | £15,814 | £16,209 | £16,615 | £17,030 | £81,172 |
| Total Expenses | £9,859 | £9,936 | £10,018 | £10,103 | £10,187 | £50,102 |
| Profit Before Tax | £5,645 | £5,878 | £6,191 | £6,512 | £6,843 | £31,070 |
| Profit After Tax | £4,573 | £4,761 | £5,015 | £5,275 | £5,543 | £25,167 |
| Change In Property Value | £4,770 | £4,913 | £8,434 | £10,627 | £11,265 | £40,009 |
| Net Return | £9,343 | £9,675 | £13,449 | £15,902 | £16,808 | £65,176 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change