Flat EH7 2 beds 2 baths

14/2 Powderhall Road, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£23,225

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£77,261

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,274	£18,640	£19,106	£19,583	£93,519
Total Expenses	£12,801	£12,886	£12,964	£13,052	£13,143	£64,846
Profit Before Tax	£5,115	£5,388	£5,676	£6,053	£6,441	£28,673
Profit After Tax	£4,143	£4,364	£4,597	£4,903	£5,217	£23,225
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£12,543	£18,784	£22,767	£24,163	£22,229	£100,486
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	19%	23%	25%	23%	104%

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