Flat EH3 4 beds 2 baths

Eyre Place, Edinburgh EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£135,600First Year

Profit From Rental Income

After 5 Years

£8,334

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£103,475

↗ 28%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,256	£17,601	£17,953	£18,402	£18,862	£90,074
Total Expenses	£15,791	£15,876	£15,952	£16,039	£16,127	£79,785
Profit Before Tax	£1,465	£1,725	£2,001	£2,363	£2,735	£10,289
Profit After Tax	£1,186	£1,398	£1,621	£1,914	£2,215	£8,334
Change In Property Value	£11,250	£19,313	£24,334	£25,794	£22,785	£103,475
Net Return	£12,436	£20,710	£25,955	£27,708	£25,000	£111,809
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	15%	19%	20%	18%	82%

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