Flat
EH3
1 bed
1 bath
14/11 High Riggs, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£23,269
↗ 46%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
121%
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 | £14,628 | £14,921 | £15,294 | £15,676 | £16,068 | £76,586 |
| Total Expenses | £9,414 | £9,489 | £9,570 | £9,652 | £9,734 | £47,858 |
| Profit Before Tax | £5,214 | £5,431 | £5,724 | £6,024 | £6,334 | £28,728 |
| Profit After Tax | £4,223 | £4,399 | £4,636 | £4,880 | £5,131 | £23,269 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £8,723 | £9,034 | £12,593 | £14,905 | £15,758 | £61,014 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change