Flat
EH6
1 bed
0 baths
76, Pitt Street, Flat 4, Edinburgh EH64Db EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£44,560First YearProfit From Rental Income
£5,980
↗ 13%After 5 Years
Change In Property Value
£36,423
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,482 | £8,652 | £8,868 | £9,090 | £43,409 |
| Total Expenses | £7,079 | £7,145 | £7,203 | £7,267 | £7,332 | £36,026 |
| Profit Before Tax | £1,237 | £1,337 | £1,449 | £1,602 | £1,758 | £7,383 |
| Profit After Tax | £1,002 | £1,083 | £1,173 | £1,297 | £1,424 | £5,980 |
| Change In Property Value | £3,960 | £6,798 | £8,565 | £9,079 | £8,020 | £36,423 |
| Net Return | £4,962 | £7,881 | £9,739 | £10,377 | £9,444 | £42,403 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 21% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change