Flat EH5 2 beds 1 bath

5/3 Trinity Mains, Trinity, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£95,100First Year

Profit From Rental Income

After 5 Years

£25,031

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£69,198

↗ 25%After 5 Years

Return On Investment

99%

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	£20,352	£20,759	£21,278	£21,810	£22,355	£106,554
Total Expenses	£14,946	£15,033	£15,127	£15,224	£15,322	£75,652
Profit Before Tax	£5,406	£5,727	£6,151	£6,586	£7,034	£30,902
Profit After Tax	£4,379	£4,638	£4,982	£5,334	£5,697	£25,031
Change In Property Value	£8,250	£8,498	£14,587	£18,380	£19,483	£69,198
Net Return	£12,629	£13,136	£19,569	£23,714	£25,180	£94,229
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	26%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change