Flat
EH7
2 beds
1 bath
Loganlea Drive, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£55,150First YearProfit From Rental Income
£25,990
↗ 47%After 5 Years
Change In Property Value
£41,015
↗ 25%After 5 Years
Return On Investment
121%
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 | £15,888 | £16,206 | £16,611 | £17,026 | £17,452 | £83,183 |
| Total Expenses | £10,056 | £10,134 | £10,217 | £10,302 | £10,388 | £51,097 |
| Profit Before Tax | £5,832 | £6,072 | £6,394 | £6,724 | £7,064 | £32,086 |
| Profit After Tax | £4,724 | £4,918 | £5,179 | £5,446 | £5,722 | £25,990 |
| Change In Property Value | £4,890 | £5,037 | £8,646 | £10,894 | £11,548 | £41,015 |
| Net Return | £9,614 | £9,955 | £13,825 | £16,341 | £17,270 | £67,005 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change