Flat EH11 2 beds 2 baths

Gorgie Road, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£231,920First Year

Profit From Rental Income

After 5 Years

£13,758

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£165,283

↗ 28%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,352	£26,879	£27,417	£28,102	£28,805	£137,554
Total Expenses	£23,908	£24,011	£24,105	£24,216	£24,329	£120,569
Profit Before Tax	£2,444	£2,868	£3,311	£3,886	£4,476	£16,985
Profit After Tax	£1,980	£2,323	£2,682	£3,148	£3,625	£13,758
Change In Property Value	£17,970	£30,849	£38,869	£41,201	£36,394	£165,283
Net Return	£19,950	£33,172	£41,551	£44,349	£40,020	£179,042
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	14%	18%	19%	17%	77%

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