Flat EH8 3 beds 1 bath

St. Leonards Street, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£93,200First Year

Profit From Rental Income

After 5 Years

£30,328

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£74,502

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,829	£20,225	£20,731	£21,249	£101,474
Total Expenses	£12,631	£12,720	£12,801	£12,893	£12,988	£64,033
Profit Before Tax	£6,809	£7,109	£7,425	£7,838	£8,262	£37,441
Profit After Tax	£5,515	£5,758	£6,014	£6,349	£6,692	£30,328
Change In Property Value	£8,100	£13,905	£17,520	£18,572	£16,405	£74,502
Net Return	£13,615	£19,663	£23,534	£24,920	£23,097	£104,829
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	21%	25%	27%	25%	112%

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