Flat EH1 2 beds 1 bath

North Bridge, Royal Mile Mansions EH1

Scotland, Scotland · EH1

Initial Investment

First Year

£137,750First Year

Profit From Rental Income

After 5 Years

£7,089

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£104,854

↗ 28%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,442	£17,791	£18,236	£18,692	£89,260
Total Expenses	£15,937	£16,021	£16,097	£16,183	£16,271	£80,508
Profit Before Tax	£1,164	£1,421	£1,694	£2,053	£2,420	£8,752
Profit After Tax	£942	£1,151	£1,372	£1,663	£1,961	£7,089
Change In Property Value	£11,400	£19,570	£24,658	£26,138	£23,088	£104,854
Net Return	£12,342	£20,721	£26,031	£27,800	£25,049	£111,943
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	15%	19%	20%	18%	81%

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