Flat EH7 1 bed 1 bath

9 2F2 Dalgety Avenue, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£57,597First Year

Profit From Rental Income

After 5 Years

£5,767

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£42,776

↗ 25%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,102	£11,379	£11,664	£11,955	£56,984
Total Expenses	£9,833	£9,901	£9,971	£10,044	£10,116	£49,864
Profit Before Tax	£1,051	£1,201	£1,408	£1,620	£1,840	£7,119
Profit After Tax	£851	£973	£1,140	£1,312	£1,490	£5,767
Change In Property Value	£5,100	£5,253	£9,017	£11,362	£12,044	£42,776
Net Return	£5,951	£6,226	£10,158	£12,674	£13,534	£48,542
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	18%	22%	23%	84%

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