Flat EH3 3 beds 1 bath

5/4A Atholl Place, Edinburgh EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£182,900First Year

Profit From Rental Income

After 5 Years

£13,225

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£133,827

↗ 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	£22,308	£22,754	£23,209	£23,789	£24,384	£116,445
Total Expenses	£19,836	£19,930	£20,017	£20,117	£20,219	£100,118
Profit Before Tax	£2,472	£2,824	£3,192	£3,673	£4,165	£16,327
Profit After Tax	£2,003	£2,287	£2,586	£2,975	£3,374	£13,225
Change In Property Value	£14,550	£24,978	£31,472	£33,360	£29,468	£133,827
Net Return	£16,553	£27,265	£34,058	£36,335	£32,842	£147,052
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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