Flat
EH9
2 beds
1 bath
16 2F2 West Newington Place, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£80,350First YearProfit From Rental Income
£41,214
↗ 51%After 5 Years
Change In Property Value
£59,133
↗ 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 | £22,908 | £23,366 | £23,950 | £24,549 | £25,163 | £119,936 |
| Total Expenses | £13,614 | £13,706 | £13,808 | £13,911 | £14,015 | £69,055 |
| Profit Before Tax | £9,294 | £9,660 | £10,143 | £10,638 | £11,147 | £50,881 |
| Profit After Tax | £7,528 | £7,825 | £8,216 | £8,617 | £9,029 | £41,214 |
| Change In Property Value | £7,050 | £7,262 | £12,466 | £15,707 | £16,649 | £59,133 |
| Net Return | £14,578 | £15,086 | £20,681 | £24,323 | £25,678 | £100,347 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| 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