Flat EH3 2 beds 1 bath

Grove Street, Fountainbridge, Edinburgh EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£85,600First Year

Profit From Rental Income

After 5 Years

£2,705

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£68,983

↗ 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	£11,496	£11,726	£11,960	£12,259	£12,566	£60,008
Total Expenses	£11,193	£11,266	£11,331	£11,403	£11,476	£56,669
Profit Before Tax	£303	£460	£630	£857	£1,090	£3,339
Profit After Tax	£245	£372	£510	£694	£883	£2,705
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£7,745	£13,247	£16,733	£17,890	£16,073	£71,688
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	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