Flat EH14 2 beds 2 baths

Somerville Road, Balerno, Edinburgh EH14

Scotland, Scotland · EH14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£50,746

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£27,300	£27,846	£28,542	£29,256	£29,987	£142,931
Total Expenses	£15,839	£15,940	£16,052	£16,167	£16,283	£80,281
Profit Before Tax	£11,461	£11,906	£12,490	£13,088	£13,704	£62,650
Profit After Tax	£9,283	£9,644	£10,117	£10,602	£11,100	£50,746
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£17,683	£18,296	£24,969	£29,316	£30,937	£121,202
Return From Rental Income (%)	10%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change