Flat
EH7
1 bed
1 bath
1/37 Bothwell House, Bothwell Street, Easter Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£4,079
↗ 8%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,792 | £10,037 | £10,288 | £10,545 | £50,261 |
| Total Expenses | £8,911 | £8,976 | £9,044 | £9,113 | £9,181 | £45,226 |
| Profit Before Tax | £689 | £816 | £993 | £1,175 | £1,364 | £5,036 |
| Profit After Tax | £558 | £661 | £804 | £952 | £1,105 | £4,079 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £5,058 | £5,296 | £8,761 | £10,977 | £11,732 | £41,823 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change