Flat EH6 2 beds 2 baths

12/37 Pilrig Heights, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£85,600First Year

Profit From Rental Income

After 5 Years

£11,506

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£62,907

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£16,071	£16,473	£16,885	£17,307	£82,492
Total Expenses	£13,494	£13,572	£13,655	£13,740	£13,825	£68,286
Profit Before Tax	£2,262	£2,499	£2,818	£3,145	£3,482	£14,205
Profit After Tax	£1,832	£2,024	£2,282	£2,547	£2,820	£11,506
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£9,332	£9,749	£15,544	£19,256	£20,532	£74,414
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	11%	18%	22%	24%	87%

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