Flat
EH7
1 bed
1 bath
1 (2F2) Elliot Street, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£9,094
↗ 13%After 5 Years
Change In Property Value
£52,842
↗ 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 | £13,440 | £13,709 | £14,052 | £14,403 | £14,763 | £70,366 |
| Total Expenses | £11,676 | £11,749 | £11,826 | £11,905 | £11,984 | £59,139 |
| Profit Before Tax | £1,764 | £1,960 | £2,226 | £2,498 | £2,779 | £11,227 |
| Profit After Tax | £1,429 | £1,588 | £1,803 | £2,023 | £2,251 | £9,094 |
| Change In Property Value | £6,300 | £6,489 | £11,139 | £14,036 | £14,878 | £52,842 |
| Net Return | £7,729 | £8,077 | £12,942 | £16,059 | £17,129 | £61,936 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change