Flat
EH3
2 beds
2 baths
Simpson Loan, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£247,400First YearProfit From Rental Income
£737
↗ 0%After 5 Years
Change In Property Value
£159,784
↗ 25%After 5 Years
Return On Investment
65%
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 | £29,208 | £29,792 | £30,537 | £31,300 | £32,083 | £152,920 |
| Total Expenses | £30,114 | £30,219 | £30,336 | £30,456 | £30,577 | £151,703 |
| Profit Before Tax | £-906 | £-427 | £201 | £844 | £1,506 | £1,217 |
| Profit After Tax | £-906 | £-427 | £167 | £684 | £1,219 | £737 |
| Change In Property Value | £19,050 | £19,622 | £33,684 | £42,441 | £44,988 | £159,784 |
| Net Return | £18,144 | £19,195 | £33,850 | £43,125 | £46,207 | £160,521 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 7% | 8% | 14% | 17% | 19% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change