Flat EH2 4 beds 3 baths

Frederick Street, Edinburgh EH2

Scotland, Scotland · EH2

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£21,971

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£187,634

↗ 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	£31,284	£31,910	£32,548	£33,362	£34,196	£163,299
Total Expenses	£27,007	£27,120	£27,225	£27,348	£27,474	£136,174
Profit Before Tax	£4,277	£4,790	£5,323	£6,014	£6,722	£27,125
Profit After Tax	£3,464	£3,880	£4,312	£4,871	£5,444	£21,971
Change In Property Value	£20,400	£35,020	£44,125	£46,773	£41,316	£187,634
Net Return	£23,864	£38,900	£48,437	£51,644	£46,760	£209,605
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	15%	18%	19%	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