Flat EH11 2 beds 1 bath

85/1 Ashley Terrace, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£142,050First Year

Profit From Rental Income

After 5 Years

£6,014

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£107,614

↗ 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	£17,160	£17,503	£17,853	£18,300	£18,757	£89,573
Total Expenses	£16,264	£16,349	£16,425	£16,511	£16,599	£82,148
Profit Before Tax	£896	£1,155	£1,429	£1,789	£2,158	£7,425
Profit After Tax	£726	£935	£1,157	£1,449	£1,748	£6,014
Change In Property Value	£11,700	£20,085	£25,307	£26,826	£23,696	£107,614
Net Return	£12,426	£21,020	£26,464	£28,274	£25,444	£113,628
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	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