Flat EH4 1 bed 1 bath

32/1 Comely Bank Street, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£108,400First Year

Profit From Rental Income

After 5 Years

£1,873

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£85,539

↗ 28%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,332	£13,599	£13,871	£14,217	£14,573	£69,591
Total Expenses	£13,307	£13,384	£13,452	£13,529	£13,607	£67,280
Profit Before Tax	£25	£215	£418	£689	£966	£2,312
Profit After Tax	£20	£174	£339	£558	£782	£1,873
Change In Property Value	£9,300	£15,965	£20,116	£21,323	£18,835	£85,539
Net Return	£9,320	£16,139	£20,455	£21,881	£19,617	£87,411
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	15%	19%	20%	18%	81%

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