Flat
EH7
2 beds
1 bath
Broughton Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£76,850First YearProfit From Rental Income
£10,348
↗ 13%After 5 Years
Change In Property Value
£56,616
↗ 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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £12,367 | £12,442 | £12,521 | £12,603 | £12,684 | £62,617 |
| Profit Before Tax | £2,033 | £2,246 | £2,534 | £2,829 | £3,133 | £12,775 |
| Profit After Tax | £1,647 | £1,820 | £2,052 | £2,291 | £2,538 | £10,348 |
| Change In Property Value | £6,750 | £6,953 | £11,935 | £15,038 | £15,941 | £56,616 |
| Net Return | £8,397 | £8,772 | £13,988 | £17,330 | £18,479 | £66,964 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 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