Flat EH8 2 beds 1 bath

12/2 Northfield Avenue, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£73,350First Year

Profit From Rental Income

After 5 Years

£22,426

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£59,325

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,480	£15,790	£16,105	£16,508	£16,921	£80,804
Total Expenses	£10,466	£10,547	£10,619	£10,701	£10,785	£53,118
Profit Before Tax	£5,014	£5,243	£5,486	£5,807	£6,136	£27,686
Profit After Tax	£4,062	£4,247	£4,444	£4,703	£4,970	£22,426
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£10,512	£15,319	£18,395	£19,492	£18,033	£81,751
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	27%	25%	111%

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