Flat
EH7
1 bed
1 bath
Brunswick Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£6,587
↗ 11%After 5 Years
Change In Property Value
£45,293
↗ 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 | £11,520 | £11,750 | £12,044 | £12,345 | £12,654 | £60,314 |
| Total Expenses | £10,294 | £10,363 | £10,435 | £10,509 | £10,582 | £52,182 |
| Profit Before Tax | £1,227 | £1,388 | £1,609 | £1,836 | £2,072 | £8,132 |
| Profit After Tax | £993 | £1,124 | £1,304 | £1,487 | £1,678 | £6,587 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £6,393 | £6,686 | £10,852 | £13,518 | £14,430 | £51,880 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 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