Flat EH7 2 beds 1 bath

7 Dalgety Avenue, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£13,616

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£53,807

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,730	£12,984	£13,309	£13,642	£65,144
Total Expenses	£9,522	£9,597	£9,664	£9,738	£9,814	£48,334
Profit Before Tax	£2,958	£3,133	£3,321	£3,571	£3,828	£16,810
Profit After Tax	£2,396	£2,537	£2,690	£2,892	£3,100	£13,616
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£8,246	£12,580	£15,343	£16,305	£14,948	£67,423
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	25%	23%	102%

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