Flat EH2 1 bed 1 bath

Queen Street, New Town, Edinburgh EH2

Scotland, Scotland · EH2

Initial Investment

First Year

£114,100First Year

Profit From Rental Income

After 5 Years

£6,082

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 28%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,251	£15,556	£15,945	£16,344	£78,048
Total Expenses	£13,952	£14,032	£14,103	£14,184	£14,267	£70,538
Profit Before Tax	£1,000	£1,219	£1,453	£1,761	£2,077	£7,509
Profit After Tax	£810	£987	£1,177	£1,426	£1,682	£6,082
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£10,560	£17,725	£22,266	£23,781	£21,429	£95,760
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	21%	19%	84%

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