Flat EH6 1 bed 2 baths

North Pilrig Heights, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£87,500First Year

Profit From Rental Income

After 5 Years

£19,451

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£70,363

↗ 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	£16,068	£16,389	£16,717	£17,135	£17,563	£83,873
Total Expenses	£11,811	£11,894	£11,967	£12,051	£12,136	£59,860
Profit Before Tax	£4,257	£4,496	£4,750	£5,084	£5,427	£24,013
Profit After Tax	£3,448	£3,642	£3,847	£4,118	£4,396	£19,451
Change In Property Value	£7,650	£13,133	£16,547	£17,540	£15,493	£70,363
Net Return	£11,098	£16,774	£20,394	£21,658	£19,889	£89,813
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