Flat EH6 2 beds 2 baths

Thorntreeside, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£91,300First Year

Profit From Rental Income

After 5 Years

£20,522

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£73,122

↗ 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	£16,692	£17,026	£17,366	£17,801	£18,246	£87,130
Total Expenses	£12,196	£12,279	£12,354	£12,439	£12,526	£61,794
Profit Before Tax	£4,496	£4,747	£5,012	£5,361	£5,719	£25,336
Profit After Tax	£3,642	£3,845	£4,060	£4,343	£4,632	£20,522
Change In Property Value	£7,950	£13,648	£17,196	£18,228	£16,101	£73,122
Net Return	£11,592	£17,492	£21,256	£22,570	£20,734	£93,644
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