Flat
EH2
2 beds
2 baths
Queen Street, Edinburgh EH2
Scotland, Scotland · EH2
View property listing
Initial Investment
£174,300First YearProfit From Rental Income
£89,858
↗ 52%After 5 Years
Change In Property Value
£117,007
↗ 25%After 5 Years
Return On Investment
119%
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 | £45,336 | £46,243 | £47,399 | £48,584 | £49,798 | £237,360 |
| Total Expenses | £24,982 | £25,119 | £25,278 | £25,440 | £25,604 | £126,424 |
| Profit Before Tax | £20,354 | £21,124 | £22,121 | £23,144 | £24,194 | £110,936 |
| Profit After Tax | £16,486 | £17,110 | £17,918 | £18,746 | £19,597 | £89,858 |
| Change In Property Value | £13,950 | £14,369 | £24,666 | £31,079 | £32,944 | £117,007 |
| Net Return | £30,436 | £31,479 | £42,584 | £49,825 | £52,541 | £206,865 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 17% | 18% | 24% | 29% | 30% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change