Flat
EH1
2 beds
1 bath
Infirmary Street, Old Town, Edinburgh EH1
Scotland, Scotland · EH1
View property listing
Initial Investment
£108,400First YearProfit From Rental Income
£4,247
↗ 4%After 5 Years
Change In Property Value
£85,539
↗ 28%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,956 | £14,235 | £14,520 | £14,883 | £15,255 | £72,849 |
| Total Expenses | £13,370 | £13,448 | £13,517 | £13,595 | £13,675 | £67,605 |
| Profit Before Tax | £586 | £787 | £1,003 | £1,287 | £1,580 | £5,243 |
| Profit After Tax | £475 | £638 | £812 | £1,043 | £1,280 | £4,247 |
| Change In Property Value | £9,300 | £15,965 | £20,116 | £21,323 | £18,835 | £85,539 |
| Net Return | £9,775 | £16,603 | £20,928 | £22,366 | £20,115 | £89,786 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 19% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change