Flat
EH3
1 bed
1 bath
Simpson Loan, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£104,597First YearProfit From Rental Income
£54,953
↗ 53%After 5 Years
Change In Property Value
£75,487
↗ 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 | £29,244 | £29,829 | £30,575 | £31,339 | £32,122 | £153,109 |
| Total Expenses | £16,827 | £16,931 | £17,049 | £17,169 | £17,290 | £85,266 |
| Profit Before Tax | £12,417 | £12,898 | £13,526 | £14,170 | £14,832 | £67,843 |
| Profit After Tax | £10,058 | £10,447 | £10,956 | £11,478 | £12,014 | £54,953 |
| Change In Property Value | £9,000 | £9,270 | £15,913 | £20,051 | £21,254 | £75,487 |
| Net Return | £19,058 | £19,717 | £26,869 | £31,528 | £33,268 | £130,440 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 53% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change