Flat
EH3
1 bed
1 bath
Saxe Coburg Street, Edinburgh, Midlothian EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£144,200First YearProfit From Rental Income
£75,045
↗ 52%After 5 Years
Change In Property Value
£99,393
↗ 25%After 5 Years
Return On Investment
121%
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 | £38,508 | £39,278 | £40,260 | £41,267 | £42,298 | £201,611 |
| Total Expenses | £21,522 | £21,645 | £21,787 | £21,931 | £22,077 | £108,963 |
| Profit Before Tax | £16,986 | £17,633 | £18,474 | £19,336 | £20,221 | £92,649 |
| Profit After Tax | £13,758 | £14,283 | £14,964 | £15,662 | £16,379 | £75,045 |
| Change In Property Value | £11,850 | £12,206 | £20,953 | £26,400 | £27,985 | £99,393 |
| Net Return | £25,608 | £26,488 | £35,916 | £42,062 | £44,364 | £174,439 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change