Flat EH3 2 beds 1 bath

48 (Gf2) Eyre Place, New Town, Edinburgh EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£106,500First Year

Profit From Rental Income

After 5 Years

£5,173

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£84,159

↗ 28%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,309	£14,595	£14,960	£15,334	£73,224
Total Expenses	£13,216	£13,294	£13,364	£13,442	£13,522	£66,839
Profit Before Tax	£812	£1,014	£1,231	£1,517	£1,811	£6,386
Profit After Tax	£658	£822	£997	£1,229	£1,467	£5,173
Change In Property Value	£9,150	£15,708	£19,791	£20,979	£18,531	£84,159
Net Return	£9,808	£16,529	£20,788	£22,208	£19,999	£89,332
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	21%	19%	84%

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