Flat
EH7
1 bed
1 bath
Broughton Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£10,800
↗ 19%After 5 Years
Change In Property Value
£46,908
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,884 | £11,102 | £11,324 | £11,607 | £11,897 | £56,813 |
| Total Expenses | £8,558 | £8,630 | £8,693 | £8,763 | £8,835 | £43,479 |
| Profit Before Tax | £2,326 | £2,472 | £2,631 | £2,844 | £3,062 | £13,334 |
| Profit After Tax | £1,884 | £2,002 | £2,131 | £2,303 | £2,480 | £10,800 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £6,984 | £10,757 | £13,162 | £13,996 | £12,809 | £57,709 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change