Flat
EH6
2 beds
1 bath
49 4 North Junction Street, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£60,050First YearProfit From Rental Income
£10,893
↗ 18%After 5 Years
Change In Property Value
£48,840
↗ 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 | £11,148 | £11,371 | £11,598 | £11,888 | £12,186 | £58,191 |
| Total Expenses | £8,810 | £8,882 | £8,946 | £9,017 | £9,089 | £44,743 |
| Profit Before Tax | £2,338 | £2,489 | £2,653 | £2,872 | £3,097 | £13,448 |
| Profit After Tax | £1,894 | £2,016 | £2,149 | £2,326 | £2,508 | £10,893 |
| Change In Property Value | £5,310 | £9,116 | £11,486 | £12,175 | £10,754 | £48,840 |
| Net Return | £7,204 | £11,132 | £13,634 | £14,501 | £13,262 | £59,733 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change