Flat EH6 2 beds 2 baths

12/37 Pilrig Heights, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£85,600First Year

Profit From Rental Income

After 5 Years

£18,915

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,983

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£16,071	£16,393	£16,802	£17,222	£82,244
Total Expenses	£11,619	£11,701	£11,774	£11,857	£11,941	£58,893
Profit Before Tax	£4,137	£4,370	£4,619	£4,946	£5,281	£23,352
Profit After Tax	£3,351	£3,540	£3,741	£4,006	£4,278	£18,915
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£10,851	£16,415	£19,964	£21,202	£19,467	£87,898
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	103%

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