Flat
EH12
1 bed
1 bath
2 2F1 Oswald Terrace, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£59,350First YearProfit From Rental Income
£3,497
↗ 6%After 5 Years
Change In Property Value
£44,035
↗ 25%After 5 Years
Return On Investment
80%
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 | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £9,993 | £10,060 | £10,130 | £10,201 | £10,272 | £50,656 |
| Profit Before Tax | £507 | £650 | £848 | £1,051 | £1,262 | £4,317 |
| Profit After Tax | £411 | £526 | £687 | £851 | £1,022 | £3,497 |
| Change In Property Value | £5,250 | £5,408 | £9,283 | £11,696 | £12,398 | £44,035 |
| Net Return | £5,661 | £5,934 | £9,970 | £12,548 | £13,420 | £47,532 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change