Flat
EH9
2 beds
1 bath
22/2 South Gray Street, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£100,800First YearProfit From Rental Income
£52,849
↗ 52%After 5 Years
Change In Property Value
£72,972
↗ 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 | £28,272 | £28,837 | £29,558 | £30,297 | £31,055 | £148,020 |
| Total Expenses | £16,333 | £16,435 | £16,551 | £16,668 | £16,787 | £82,774 |
| Profit Before Tax | £11,939 | £12,402 | £13,008 | £13,629 | £14,268 | £65,246 |
| Profit After Tax | £9,671 | £10,046 | £10,536 | £11,040 | £11,557 | £52,849 |
| Change In Property Value | £8,700 | £8,961 | £15,383 | £19,383 | £20,546 | £72,972 |
| Net Return | £18,371 | £19,007 | £25,919 | £30,422 | £32,103 | £125,821 |
| 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