Flat
EH6
2 beds
1 bath
Chapel Lane, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£34,905
↗ 50%After 5 Years
Change In Property Value
£51,584
↗ 25%After 5 Years
Return On Investment
124%
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 | £19,992 | £20,392 | £20,902 | £21,424 | £21,960 | £104,669 |
| Total Expenses | £12,133 | £12,219 | £12,312 | £12,409 | £12,505 | £61,577 |
| Profit Before Tax | £7,859 | £8,173 | £8,589 | £9,016 | £9,455 | £43,092 |
| Profit After Tax | £6,366 | £6,620 | £6,957 | £7,303 | £7,659 | £34,905 |
| Change In Property Value | £6,150 | £6,335 | £10,874 | £13,702 | £14,524 | £51,584 |
| Net Return | £12,516 | £12,955 | £17,831 | £21,004 | £22,182 | £86,489 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change