Flat
EH6
1 bed
1 bath
60/1 North Fort Street, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£7,391
↗ 15%After 5 Years
Change In Property Value
£40,010
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,132 | £9,315 | £9,501 | £9,738 | £9,982 | £47,668 |
| Total Expenses | £7,579 | £7,647 | £7,706 | £7,772 | £7,839 | £38,543 |
| Profit Before Tax | £1,553 | £1,668 | £1,794 | £1,966 | £2,143 | £9,125 |
| Profit After Tax | £1,258 | £1,351 | £1,454 | £1,593 | £1,736 | £7,391 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £5,608 | £8,818 | £10,863 | £11,566 | £10,546 | £47,401 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 22% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change