Flat EH5 2 beds 1 bath

Royston Mains Gardens, Pilton, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£3,732

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£25,163

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,552	£7,741	£7,934	£8,133	£38,764
Total Expenses	£6,708	£6,769	£6,831	£6,894	£6,956	£34,157
Profit Before Tax	£696	£783	£910	£1,041	£1,177	£4,607
Profit After Tax	£564	£635	£737	£843	£953	£3,732
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£3,564	£3,725	£6,042	£7,527	£8,038	£28,894
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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