Flat EH8 2 beds 1 bath

2/9 Meadowbank Avenue, Meadowbank, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£102,700First Year

Profit From Rental Income

After 5 Years

£33,919

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£81,400

↗ 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	£21,240	£21,665	£22,098	£22,651	£23,217	£110,870
Total Expenses	£13,616	£13,708	£13,792	£13,890	£13,989	£68,994
Profit Before Tax	£7,624	£7,957	£8,306	£8,761	£9,228	£41,876
Profit After Tax	£6,176	£6,445	£6,728	£7,096	£7,475	£33,919
Change In Property Value	£8,850	£15,193	£19,143	£20,291	£17,924	£81,400
Net Return	£15,026	£21,637	£25,870	£27,388	£25,399	£115,319
Return From Rental Income (%)	6%	6%	7%	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