Flat
EH7
1 bed
1 bath
Bothwell Street, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£5,766
↗ 10%After 5 Years
Change In Property Value
£42,777
↗ 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 | £9,972 | £10,044 | £10,116 | £49,865 |
| Profit Before Tax | £1,051 | £1,201 | £1,408 | £1,620 | £1,840 | £7,118 |
| Profit After Tax | £851 | £973 | £1,140 | £1,312 | £1,490 | £5,766 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £5,951 | £6,226 | £10,158 | £12,674 | £13,534 | £48,543 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change