Flat EH6 2 beds 1 bath

49 4 North Junction Street, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£60,050First Year

Profit From Rental Income

After 5 Years

£5,649

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£44,538

↗ 25%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	£11,148	£11,371	£11,655	£11,947	£12,245	£58,366
Total Expenses	£10,137	£10,206	£10,277	£10,350	£10,422	£51,392
Profit Before Tax	£1,011	£1,165	£1,378	£1,597	£1,823	£6,974
Profit After Tax	£819	£944	£1,116	£1,293	£1,476	£5,649
Change In Property Value	£5,310	£5,469	£9,389	£11,830	£12,540	£44,538
Net Return	£6,129	£6,413	£10,505	£13,123	£14,016	£50,187
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	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