Flat EH10 1 bed 1 bath

18 (Flat 9) Montpelier Terrace, Bruntsfield, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£111,820First Year

Profit From Rental Income

After 5 Years

£934

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£88,022

↗ 28%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,404	£13,672	£13,946	£14,294	£14,652	£69,967
Total Expenses	£13,604	£13,681	£13,749	£13,826	£13,904	£68,765
Profit Before Tax	£-200	£-9	£196	£468	£747	£1,202
Profit After Tax	£-200	£-9	£159	£379	£605	£934
Change In Property Value	£9,570	£16,429	£20,700	£21,942	£19,382	£88,022
Net Return	£9,370	£16,420	£20,859	£22,321	£19,987	£88,956
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	15%	19%	20%	18%	80%

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