Flat EH9 2 beds 1 bath

22/2 South Gray Street, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£100,800First Year

Profit From Rental Income

After 5 Years

£21,055

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£80,020

↗ 28%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,688	£18,042	£18,403	£18,863	£19,334	£92,329
Total Expenses	£13,100	£13,185	£13,262	£13,350	£13,440	£66,336
Profit Before Tax	£4,588	£4,857	£5,141	£5,513	£5,895	£25,993
Profit After Tax	£3,717	£3,934	£4,164	£4,465	£4,775	£21,055
Change In Property Value	£8,700	£14,935	£18,818	£19,947	£17,620	£80,020
Net Return	£12,417	£18,869	£22,982	£24,413	£22,395	£101,075
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	24%	22%	100%

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