Flat EH1 2 beds 2 baths

Flat 47, 50 North Bridge, Edinburgh EH1

Scotland, Scotland · EH1

Initial Investment

First Year

£129,150First Year

Profit From Rental Income

After 5 Years

£6,271

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£99,336

↗ 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	£16,200	£16,524	£16,854	£17,276	£17,708	£84,562
Total Expenses	£15,203	£15,285	£15,359	£15,443	£15,529	£76,821
Profit Before Tax	£997	£1,239	£1,495	£1,832	£2,178	£7,742
Profit After Tax	£808	£1,003	£1,211	£1,484	£1,765	£6,271
Change In Property Value	£10,800	£18,540	£23,360	£24,762	£21,873	£99,336
Net Return	£11,608	£19,543	£24,571	£26,246	£23,638	£105,606
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	15%	19%	20%	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