Flat
EH7
2 beds
1 bath
Broughton Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£76,850First YearProfit From Rental Income
£17,013
↗ 22%After 5 Years
Change In Property Value
£62,085
↗ 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 | £14,400 | £14,688 | £14,982 | £15,356 | £15,740 | £75,166 |
| Total Expenses | £10,679 | £10,758 | £10,829 | £10,908 | £10,989 | £54,163 |
| Profit Before Tax | £3,721 | £3,930 | £4,153 | £4,448 | £4,751 | £21,003 |
| Profit After Tax | £3,014 | £3,183 | £3,364 | £3,603 | £3,849 | £17,013 |
| Change In Property Value | £6,750 | £11,588 | £14,600 | £15,476 | £13,671 | £62,085 |
| Net Return | £9,764 | £14,771 | £17,964 | £19,080 | £17,519 | £79,098 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change