Flat
EH7
2 beds
2 baths
32 Shrubhill Walk, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£61,307
↗ 53%After 5 Years
Change In Property Value
£83,037
↗ 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 | £32,172 | £32,815 | £33,636 | £34,477 | £35,339 | £168,439 |
| Total Expenses | £18,310 | £18,420 | £18,545 | £18,673 | £18,802 | £92,751 |
| Profit Before Tax | £13,862 | £14,395 | £15,091 | £15,803 | £16,537 | £75,688 |
| Profit After Tax | £11,228 | £11,660 | £12,223 | £12,801 | £13,395 | £61,307 |
| Change In Property Value | £9,900 | £10,197 | £17,505 | £22,056 | £23,379 | £83,037 |
| Net Return | £21,128 | £21,857 | £29,728 | £34,857 | £36,774 | £144,345 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| 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