Flat
EH3
2 beds
2 baths
Simpson Loan, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£178,600First YearProfit From Rental Income
£91,961
↗ 51%After 5 Years
Change In Property Value
£119,524
↗ 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 | £46,308 | £47,234 | £48,415 | £49,625 | £50,866 | £242,449 |
| Total Expenses | £25,476 | £25,615 | £25,776 | £25,941 | £26,108 | £128,916 |
| Profit Before Tax | £20,832 | £21,619 | £22,639 | £23,684 | £24,758 | £113,532 |
| Profit After Tax | £16,874 | £17,511 | £18,338 | £19,184 | £20,054 | £91,961 |
| Change In Property Value | £14,250 | £14,678 | £25,196 | £31,747 | £33,652 | £119,524 |
| Net Return | £31,124 | £32,189 | £43,534 | £50,932 | £53,707 | £211,485 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 18% | 24% | 29% | 30% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change