Flat
EH4
1 bed
1 bath
93/2 Orchard Brae Avenue, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£50,746
↗ 52%After 5 Years
Change In Property Value
£70,456
↗ 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 | £27,300 | £27,846 | £28,542 | £29,256 | £29,987 | £142,931 |
| Total Expenses | £15,839 | £15,940 | £16,052 | £16,167 | £16,283 | £80,281 |
| Profit Before Tax | £11,461 | £11,906 | £12,490 | £13,088 | £13,704 | £62,650 |
| Profit After Tax | £9,283 | £9,644 | £10,117 | £10,602 | £11,100 | £50,746 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £17,683 | £18,296 | £24,969 | £29,316 | £30,937 | £121,202 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| 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