Flat EH7 1 bed 1 bath

Brunswick Street, Hillside, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£110,300First Year

Profit From Rental Income

After 5 Years

£27,204

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£86,919

↗ 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	£20,160	£20,563	£20,974	£21,499	£22,036	£105,233
Total Expenses	£14,151	£14,241	£14,324	£14,418	£14,514	£71,648
Profit Before Tax	£6,009	£6,322	£6,651	£7,081	£7,522	£33,585
Profit After Tax	£4,867	£5,121	£5,387	£5,736	£6,093	£27,204
Change In Property Value	£9,450	£16,223	£20,440	£21,667	£19,139	£86,919
Net Return	£14,317	£21,343	£25,828	£27,402	£25,232	£114,122
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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