Flat
EH6
2 beds
1 bath
3/6 Ferry Road, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£38,082
↗ 51%After 5 Years
Change In Property Value
£55,358
↗ 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 | £21,456 | £21,885 | £22,432 | £22,993 | £23,568 | £112,334 |
| Total Expenses | £12,874 | £12,963 | £13,061 | £13,161 | £13,261 | £65,319 |
| Profit Before Tax | £8,582 | £8,922 | £9,372 | £9,832 | £10,307 | £47,015 |
| Profit After Tax | £6,951 | £7,227 | £7,591 | £7,964 | £8,349 | £38,082 |
| Change In Property Value | £6,600 | £6,798 | £11,670 | £14,704 | £15,586 | £55,358 |
| Net Return | £13,551 | £14,025 | £19,261 | £22,668 | £23,935 | £93,441 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| 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