Flat
EH7
1 bed
1 bath
1 (2F2) Elliot Street, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£15,314
↗ 21%After 5 Years
Change In Property Value
£57,946
↗ 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 | £13,440 | £13,709 | £13,983 | £14,333 | £14,691 | £70,155 |
| Total Expenses | £10,101 | £10,178 | £10,246 | £10,323 | £10,401 | £51,249 |
| Profit Before Tax | £3,339 | £3,531 | £3,737 | £4,010 | £4,290 | £18,907 |
| Profit After Tax | £2,705 | £2,860 | £3,027 | £3,248 | £3,475 | £15,314 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £9,005 | £13,675 | £16,654 | £17,692 | £16,234 | £73,260 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change