Flat EH5 2 beds 1 bath

13/3 Wardieburn Street East, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£48,850First Year

Profit From Rental Income

After 5 Years

£22,195

↗ 45%After 5 Years

Change In Property Value

After 5 Years

£36,486

↗ 25%After 5 Years

Return On Investment

120%

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	£14,136	£14,419	£14,779	£15,149	£15,527	£74,010
Total Expenses	£9,166	£9,241	£9,320	£9,401	£9,481	£46,609
Profit Before Tax	£4,970	£5,178	£5,459	£5,748	£6,046	£27,401
Profit After Tax	£4,025	£4,194	£4,422	£4,656	£4,897	£22,195
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£8,375	£8,675	£12,114	£14,347	£15,170	£58,681
Return From Rental Income (%)	8%	9%	9%	10%	10%	45%
Total Net Return (%)	17%	18%	25%	29%	31%	120%

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