Flat
EH7
1 bed
1 bath
2/6 Dunedin Street, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£7,407
↗ 11%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,399 | £12,709 | £13,027 | £13,352 | £63,644 |
| Total Expenses | £10,754 | £10,824 | £10,898 | £10,974 | £11,049 | £54,499 |
| Profit Before Tax | £1,402 | £1,575 | £1,811 | £2,053 | £2,304 | £9,145 |
| Profit After Tax | £1,136 | £1,276 | £1,467 | £1,663 | £1,866 | £7,407 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £6,836 | £7,147 | £11,545 | £14,362 | £15,327 | £55,217 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change