Flat
EH16
2 beds
2 baths
54/3 Peffermill Road, Prestonfield, Edinburgh EH16
Scotland, Scotland · EH16
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£31,727
↗ 49%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
123%
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 | £18,528 | £18,899 | £19,371 | £19,855 | £20,352 | £97,005 |
| Total Expenses | £11,391 | £11,474 | £11,564 | £11,657 | £11,749 | £57,835 |
| Profit Before Tax | £7,137 | £7,424 | £7,807 | £8,199 | £8,603 | £39,170 |
| Profit After Tax | £5,781 | £6,014 | £6,323 | £6,641 | £6,968 | £31,727 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £11,481 | £11,885 | £16,402 | £19,340 | £20,429 | £79,537 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 18% | 18% | 25% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change