Flat EH5 2 beds 2 baths

East Pilton Farm Rigg, Fettes, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£78,600First Year

Profit From Rental Income

After 5 Years

£26,316

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£63,464

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,016	£17,356	£17,703	£18,146	£18,600	£88,821
Total Expenses	£11,102	£11,186	£11,262	£11,348	£11,436	£56,333
Profit Before Tax	£5,914	£6,170	£6,442	£6,798	£7,164	£32,489
Profit After Tax	£4,790	£4,998	£5,218	£5,507	£5,803	£26,316
Change In Property Value	£6,900	£11,845	£14,925	£15,820	£13,974	£63,464
Net Return	£11,690	£16,843	£20,143	£21,327	£19,777	£89,780
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	21%	26%	27%	25%	114%

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