Flat
EH6
3 beds
3 baths
6/28 Western Harbour Terrace, Newhaven, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£120,550First YearProfit From Rental Income
£14,770
↗ 12%After 5 Years
Change In Property Value
£85,554
↗ 25%After 5 Years
Return On Investment
83%
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 | £20,400 | £20,808 | £21,328 | £21,861 | £22,408 | £106,806 |
| Total Expenses | £17,530 | £17,616 | £17,711 | £17,808 | £17,906 | £88,571 |
| Profit Before Tax | £2,871 | £3,192 | £3,617 | £4,053 | £4,502 | £18,234 |
| Profit After Tax | £2,325 | £2,585 | £2,930 | £3,283 | £3,647 | £14,770 |
| Change In Property Value | £10,200 | £10,506 | £18,035 | £22,724 | £24,088 | £85,554 |
| Net Return | £12,525 | £13,091 | £20,965 | £26,007 | £27,735 | £100,323 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change