Flat
EH3
2 beds
2 baths
Simpson Loan, Quartermile, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£172,150First YearProfit From Rental Income
£-2,009
↘ -1%After 5 Years
Change In Property Value
£115,749
↗ 25%After 5 Years
Return On Investment
66%
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 | £21,156 | £21,579 | £22,119 | £22,672 | £23,238 | £110,764 |
| Total Expenses | £22,366 | £22,454 | £22,551 | £22,650 | £22,750 | £112,772 |
| Profit Before Tax | £-1,210 | £-875 | £-433 | £21 | £489 | £-2,009 |
| Profit After Tax | £-1,210 | £-875 | £-433 | £21 | £489 | £-2,009 |
| Change In Property Value | £13,800 | £14,214 | £24,401 | £30,745 | £32,590 | £115,749 |
| Net Return | £12,590 | £13,339 | £23,968 | £30,766 | £33,078 | £113,741 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 19% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change