Flat
EH3
3 beds
2 baths
25 Simpson Loan, Quartermile, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£189,350First YearProfit From Rental Income
£97,287
↗ 51%After 5 Years
Change In Property Value
£125,814
↗ 25%After 5 Years
Return On Investment
118%
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 | £48,756 | £49,731 | £50,974 | £52,249 | £53,555 | £255,265 |
| Total Expenses | £26,713 | £26,857 | £27,024 | £27,195 | £27,368 | £135,157 |
| Profit Before Tax | £22,043 | £22,875 | £23,950 | £25,054 | £26,186 | £120,108 |
| Profit After Tax | £17,855 | £18,528 | £19,400 | £20,293 | £21,211 | £97,287 |
| Change In Property Value | £15,000 | £15,450 | £26,523 | £33,418 | £35,423 | £125,814 |
| Net Return | £32,855 | £33,978 | £45,922 | £53,712 | £56,635 | £223,102 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 18% | 24% | 28% | 30% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change