Flat
EH5
2 beds
1 bath
56 (Flat 6) Waterfront Park, West Granton, Edinburgh EH5
Scotland, Scotland · EH5
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£54,540
↗ 89%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
163%
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 | £24,084 | £24,566 | £25,180 | £25,809 | £26,455 | £126,093 |
| Total Expenses | £11,550 | £11,644 | £11,748 | £11,855 | £11,962 | £58,760 |
| Profit Before Tax | £12,534 | £12,922 | £13,431 | £13,954 | £14,492 | £67,333 |
| Profit After Tax | £10,153 | £10,467 | £10,879 | £11,303 | £11,739 | £54,540 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £15,553 | £16,029 | £20,428 | £23,333 | £24,491 | £99,833 |
| Return From Rental Income (%) | 17% | 17% | 18% | 18% | 19% | 89% |
| Total Net Return (%) | 25% | 26% | 33% | 38% | 40% | 163% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change