Flat
EH7
1 bed
1 bath
75/11 Albert Street, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£59,350First YearProfit From Rental Income
£11,336
↗ 19%After 5 Years
Change In Property Value
£48,288
↗ 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 | £11,196 | £11,420 | £11,648 | £11,940 | £12,238 | £58,442 |
| Total Expenses | £8,750 | £8,823 | £8,886 | £8,957 | £9,030 | £44,447 |
| Profit Before Tax | £2,446 | £2,597 | £2,762 | £2,982 | £3,208 | £13,995 |
| Profit After Tax | £1,981 | £2,104 | £2,237 | £2,416 | £2,599 | £11,336 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £7,231 | £11,116 | £13,593 | £14,453 | £13,231 | £59,624 |
| Return From Rental Income (%) | 3% | 4% | 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