Flat
EH3
2 beds
1 bath
14/4 Boat Green, Canonmills, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£78,600First YearProfit From Rental Income
£40,185
↗ 51%After 5 Years
Change In Property Value
£57,875
↗ 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 | £22,428 | £22,877 | £23,448 | £24,035 | £24,636 | £117,423 |
| Total Expenses | £13,368 | £13,459 | £13,559 | £13,662 | £13,764 | £67,812 |
| Profit Before Tax | £9,060 | £9,418 | £9,889 | £10,373 | £10,871 | £49,611 |
| Profit After Tax | £7,339 | £7,628 | £8,010 | £8,402 | £8,806 | £40,185 |
| Change In Property Value | £6,900 | £7,107 | £12,200 | £15,372 | £16,295 | £57,875 |
| Net Return | £14,239 | £14,735 | £20,211 | £23,775 | £25,101 | £98,060 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change