Flat EH8 3 beds 2 baths

Abbey Lane, Abbeyhill, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£124,850First Year

Profit From Rental Income

After 5 Years

£41,821

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£96,576

↗ 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	£25,200	£25,704	£26,218	£26,874	£27,545	£131,541
Total Expenses	£15,781	£15,882	£15,974	£16,081	£16,191	£79,910
Profit Before Tax	£9,419	£9,822	£10,244	£10,792	£11,354	£51,631
Profit After Tax	£7,629	£7,956	£8,298	£8,742	£9,197	£41,821
Change In Property Value	£10,500	£18,025	£22,712	£24,074	£21,266	£96,576
Net Return	£18,129	£25,981	£31,009	£32,816	£30,462	£138,398
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	21%	25%	26%	24%	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