Flat EH5 1 bed 1 bath

12/4 Lower Granton Road, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£48,190First Year

Profit From Rental Income

After 5 Years

£13,177

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£39,458

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,584	£10,796	£11,012	£11,287	£11,569	£55,247
Total Expenses	£7,659	£7,731	£7,793	£7,863	£7,933	£38,979
Profit Before Tax	£2,925	£3,065	£3,218	£3,424	£3,636	£16,268
Profit After Tax	£2,369	£2,483	£2,607	£2,774	£2,945	£13,177
Change In Property Value	£4,290	£7,365	£9,279	£9,836	£8,688	£39,458
Net Return	£6,659	£9,847	£11,886	£12,610	£11,633	£52,635
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	25%	26%	24%	109%

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