Flat EH7 1 bed 1 bath

Elsie Inglis Way, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£78,600First Year

Profit From Rental Income

After 5 Years

£17,594

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£63,464

↗ 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	£14,724	£15,018	£15,319	£15,702	£16,094	£76,858
Total Expenses	£10,873	£10,952	£11,023	£11,103	£11,185	£55,136
Profit Before Tax	£3,851	£4,066	£4,296	£4,599	£4,909	£21,721
Profit After Tax	£3,120	£3,294	£3,480	£3,725	£3,976	£17,594
Change In Property Value	£6,900	£11,845	£14,925	£15,820	£13,974	£63,464
Net Return	£10,020	£15,139	£18,404	£19,545	£17,951	£81,059
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	103%

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