Flat
EH3
3 beds
2 baths
Simpson Loan, Quartermile, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£317,100First YearProfit From Rental Income
£159,624
↗ 50%After 5 Years
Change In Property Value
£200,045
↗ 25%After 5 Years
Return On Investment
113%
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 | £77,508 | £79,058 | £81,035 | £83,060 | £85,137 | £405,798 |
| Total Expenses | £41,292 | £41,493 | £41,734 | £41,981 | £42,231 | £208,731 |
| Profit Before Tax | £36,216 | £37,565 | £39,301 | £41,080 | £42,906 | £197,067 |
| Profit After Tax | £29,335 | £30,427 | £31,833 | £33,275 | £34,754 | £159,624 |
| Change In Property Value | £23,850 | £24,566 | £42,171 | £53,135 | £56,323 | £200,045 |
| Net Return | £53,185 | £54,993 | £74,004 | £86,410 | £91,077 | £359,669 |
| Return From Rental Income (%) | 9% | 10% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 17% | 17% | 23% | 27% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change