Flat EH7 1 bed 1 bath

26 Heriothill Terrace, Canonmills, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£69,850First Year

Profit From Rental Income

After 5 Years

£8,661

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,584

↗ 25%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,378	£13,713	£14,056	£14,407	£68,670
Total Expenses	£11,445	£11,517	£11,594	£11,672	£11,750	£57,977
Profit Before Tax	£1,671	£1,861	£2,119	£2,384	£2,657	£10,693
Profit After Tax	£1,354	£1,508	£1,717	£1,931	£2,153	£8,661
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£7,504	£7,842	£12,591	£15,632	£16,676	£60,245
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

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