Flat
EH10
1 bed
1 bath
18 (Flat 9) Montpelier Terrace, Bruntsfield, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£111,820First YearProfit From Rental Income
£-10,565
↘ -9%After 5 Years
Change In Property Value
£80,270
↗ 25%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,404 | £13,672 | £14,014 | £14,364 | £14,723 | £70,178 |
| Total Expenses | £15,997 | £16,070 | £16,147 | £16,226 | £16,304 | £80,743 |
| Profit Before Tax | £-2,593 | £-2,397 | £-2,133 | £-1,861 | £-1,581 | £-10,565 |
| Profit After Tax | £-2,593 | £-2,397 | £-2,133 | £-1,861 | £-1,581 | £-10,565 |
| Change In Property Value | £9,570 | £9,857 | £16,921 | £21,321 | £22,600 | £80,270 |
| Net Return | £6,977 | £7,460 | £14,789 | £19,460 | £21,019 | £69,704 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change