Flat
EH3
2 beds
2 baths
Patriothall, Stockbridge, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£124,850First YearProfit From Rental Income
£-3,992
↘ -3%After 5 Years
Change In Property Value
£88,070
↗ 25%After 5 Years
Return On Investment
67%
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 | £16,104 | £16,426 | £16,837 | £17,258 | £17,689 | £84,314 |
| Total Expenses | £17,497 | £17,575 | £17,659 | £17,745 | £17,831 | £88,306 |
| Profit Before Tax | £-1,393 | £-1,149 | £-822 | £-487 | £-142 | £-3,992 |
| Profit After Tax | £-1,393 | £-1,149 | £-822 | £-487 | £-142 | £-3,992 |
| Change In Property Value | £10,500 | £10,815 | £18,566 | £23,393 | £24,796 | £88,070 |
| Net Return | £9,107 | £9,666 | £17,744 | £22,906 | £24,655 | £84,078 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change