Flat EH10 2 beds 2 baths

21/5 Maxwell Street, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£124,850First Year

Profit From Rental Income

After 5 Years

£1,860

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£96,576

↗ 28%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,994	£15,294	£15,676	£16,068	£76,732
Total Expenses	£14,731	£14,811	£14,882	£14,962	£15,044	£74,429
Profit Before Tax	£-31	£183	£412	£715	£1,025	£2,303
Profit After Tax	£-31	£149	£334	£579	£830	£1,860
Change In Property Value	£10,500	£18,025	£22,712	£24,074	£21,266	£96,576
Net Return	£10,469	£18,174	£23,045	£24,653	£22,095	£98,436
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	15%	18%	20%	18%	79%

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