Flat EH1 1 bed 1 bath

60 1F3 St Mary's Street, Old Town, Edinburgh EH1

Scotland, Scotland · EH1

Initial Investment

First Year

£81,925First Year

Profit From Rental Income

After 5 Years

£1,332

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£66,086

↗ 28%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,992	£11,211	£11,492	£11,779	£56,249
Total Expenses	£10,784	£10,855	£10,918	£10,988	£11,059	£54,604
Profit Before Tax	£-8	£136	£293	£504	£720	£1,646
Profit After Tax	£-8	£111	£238	£408	£583	£1,332
Change In Property Value	£7,185	£12,334	£15,541	£16,474	£14,552	£66,086
Net Return	£7,177	£12,445	£15,779	£16,882	£15,135	£67,417
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	9%	15%	19%	21%	18%	82%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change