Flat
EH6
1 bed
1 bath
3/9 Connaught Place, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£91,300First YearProfit From Rental Income
£47,569
↗ 52%After 5 Years
Change In Property Value
£66,682
↗ 25%After 5 Years
Return On Investment
125%
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 | £25,836 | £26,353 | £27,012 | £27,687 | £28,379 | £135,266 |
| Total Expenses | £15,097 | £15,195 | £15,304 | £15,415 | £15,527 | £76,539 |
| Profit Before Tax | £10,739 | £11,158 | £11,708 | £12,271 | £12,852 | £58,727 |
| Profit After Tax | £8,698 | £9,038 | £9,483 | £9,940 | £10,410 | £47,569 |
| Change In Property Value | £7,950 | £8,189 | £14,057 | £17,712 | £18,774 | £66,682 |
| Net Return | £16,648 | £17,226 | £23,540 | £27,652 | £29,184 | £114,250 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change