Flat
EH7
1 bed
1 bath
Broughton Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£6,241
↗ 14%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,482 | £8,652 | £8,868 | £9,090 | £43,409 |
| Total Expenses | £7,014 | £7,081 | £7,139 | £7,202 | £7,267 | £35,704 |
| Profit Before Tax | £1,302 | £1,401 | £1,513 | £1,666 | £1,823 | £7,705 |
| Profit After Tax | £1,054 | £1,135 | £1,226 | £1,349 | £1,476 | £6,241 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £4,954 | £7,830 | £9,661 | £10,291 | £9,375 | £42,112 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change