Flat EH7 2 beds 2 baths

Brunswick Road, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£89,400First Year

Profit From Rental Income

After 5 Years

£20,991

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£71,742

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,977	£17,316	£17,749	£18,193	£86,880
Total Expenses	£12,030	£12,113	£12,188	£12,273	£12,360	£60,965
Profit Before Tax	£4,614	£4,864	£5,128	£5,476	£5,833	£25,915
Profit After Tax	£3,737	£3,940	£4,154	£4,436	£4,725	£20,991
Change In Property Value	£7,800	£13,390	£16,871	£17,884	£15,797	£71,742
Net Return	£11,537	£17,330	£21,025	£22,319	£20,522	£92,733
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	19%	24%	25%	23%	104%

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