Flat
EH12
2 beds
1 bath
98 Baird Drive, Balgreen, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£76,850First YearProfit From Rental Income
£39,111
↗ 51%After 5 Years
Change In Property Value
£56,616
↗ 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 | £21,936 | £22,375 | £22,934 | £23,507 | £24,095 | £114,847 |
| Total Expenses | £13,120 | £13,210 | £13,309 | £13,410 | £13,512 | £66,562 |
| Profit Before Tax | £8,816 | £9,164 | £9,625 | £10,097 | £10,583 | £48,285 |
| Profit After Tax | £7,141 | £7,423 | £7,796 | £8,179 | £8,572 | £39,111 |
| Change In Property Value | £6,750 | £6,953 | £11,935 | £15,038 | £15,941 | £56,616 |
| Net Return | £13,891 | £14,376 | £19,731 | £23,217 | £24,513 | £95,727 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| 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