Flat EH6 2 beds 1 bath

Connaught Place, Trinity, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£13,877

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£17,640	£17,993	£18,443	£18,904	£19,376	£92,355
Total Expenses	£14,873	£14,954	£15,042	£15,132	£15,222	£75,224
Profit Before Tax	£2,767	£3,039	£3,400	£3,771	£4,154	£17,132
Profit After Tax	£2,241	£2,461	£2,754	£3,055	£3,365	£13,877
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£10,641	£11,113	£17,607	£21,769	£23,202	£84,333
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
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