Flat EH6 1 bed 1 bath

Dudley Avenue South, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£59,350First Year

Profit From Rental Income

After 5 Years

£10,697

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£48,288

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,249	£11,474	£11,760	£12,054	£57,565
Total Expenses	£8,733	£8,805	£8,869	£8,939	£9,012	£44,359
Profit Before Tax	£2,295	£2,443	£2,605	£2,821	£3,043	£13,206
Profit After Tax	£1,859	£1,979	£2,110	£2,285	£2,465	£10,697
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£7,109	£10,991	£13,465	£14,322	£13,097	£58,985
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	19%	23%	24%	22%	99%

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