Flat EH6 1 bed 1 bath

10/4 Salamander Court, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£9,044

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,149

↗ 28%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,282	£10,487	£10,749	£11,018	£52,616
Total Expenses	£8,156	£8,226	£8,288	£8,356	£8,425	£41,451
Profit Before Tax	£1,924	£2,055	£2,200	£2,394	£2,593	£11,165
Profit After Tax	£1,558	£1,665	£1,782	£1,939	£2,100	£9,044
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£6,358	£9,905	£12,164	£12,944	£11,822	£53,193
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	98%

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