Flat
EH17
2 beds
1 bath
Moredun Park Gardens, Edinburgh EH17
Scotland, Scotland · EH17
View property listing
Initial Investment
£50,425First YearProfit From Rental Income
£7,594
↗ 15%After 5 Years
Change In Property Value
£37,618
↗ 25%After 5 Years
Return On Investment
90%
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 | £8,981 | £9,048 | £9,118 | £9,189 | £9,260 | £45,598 |
| Profit Before Tax | £1,519 | £1,662 | £1,860 | £2,063 | £2,273 | £9,376 |
| Profit After Tax | £1,230 | £1,346 | £1,506 | £1,671 | £1,841 | £7,594 |
| Change In Property Value | £4,485 | £4,620 | £7,930 | £9,992 | £10,592 | £37,618 |
| Net Return | £5,715 | £5,965 | £9,437 | £11,663 | £12,433 | £45,213 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change