Flat EH10 1 bed 1 bath

2/14 Bruce Street, Morningside, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£67,750First Year

Profit From Rental Income

After 5 Years

£-10,509

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£50,074

↗ 25%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,531	£8,745	£8,963	£9,187	£43,790
Total Expenses	£10,732	£10,794	£10,859	£10,924	£10,990	£54,299
Profit Before Tax	£-2,368	£-2,263	£-2,114	£-1,961	£-1,802	£-10,509
Profit After Tax	£-2,368	£-2,263	£-2,114	£-1,961	£-1,802	£-10,509
Change In Property Value	£5,970	£6,149	£10,556	£13,301	£14,099	£50,074
Net Return	£3,602	£3,886	£8,442	£11,339	£12,296	£39,565
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	5%	6%	12%	17%	18%	58%

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