Flat EH6 2 beds 1 bath

Prince Regent Street, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£13,421

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,186

↗ 28%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,852	£13,109	£13,437	£13,773	£65,770
Total Expenses	£9,695	£9,770	£9,837	£9,912	£9,988	£49,201
Profit Before Tax	£2,905	£3,082	£3,272	£3,525	£3,785	£16,569
Profit After Tax	£2,353	£2,496	£2,650	£2,855	£3,066	£13,421
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£8,353	£12,796	£15,628	£16,612	£15,218	£68,607
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	24%	22%	101%

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