Flat
EH7
1 bed
1 bath
50/15 Albion Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£9,638
↗ 18%After 5 Years
Change In Property Value
£44,149
↗ 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 | £10,236 | £10,441 | £10,650 | £10,916 | £11,189 | £53,431 |
| Total Expenses | £8,172 | £8,242 | £8,304 | £8,372 | £8,442 | £41,532 |
| Profit Before Tax | £2,064 | £2,199 | £2,346 | £2,543 | £2,746 | £11,898 |
| Profit After Tax | £1,672 | £1,781 | £1,900 | £2,060 | £2,225 | £9,638 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £6,472 | £10,021 | £12,282 | £13,065 | £11,946 | £53,787 |
| 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