Flat EH3 2 beds 1 bath

3A/4 Warriston Road, Edinburgh EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£98,900First Year

Profit From Rental Income

After 5 Years

£51,821

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£71,714

↗ 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	£27,792	£28,348	£29,057	£29,783	£30,528	£145,507
Total Expenses	£16,087	£16,188	£16,302	£16,418	£16,536	£81,531
Profit Before Tax	£11,705	£12,160	£12,755	£13,364	£13,992	£63,976
Profit After Tax	£9,481	£9,849	£10,331	£10,825	£11,333	£51,821
Change In Property Value	£8,550	£8,807	£15,118	£19,048	£20,191	£71,714
Net Return	£18,031	£18,656	£25,449	£29,874	£31,525	£123,535
Return From Rental Income (%)	10%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change