Flat EH7 2 beds 1 bath

167/10 Easter Road, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£83,850First Year

Profit From Rental Income

After 5 Years

£12,035

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£61,649

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,684	£15,998	£16,398	£16,808	£17,228	£82,115
Total Expenses	£13,289	£13,366	£13,449	£13,534	£13,619	£67,257
Profit Before Tax	£2,395	£2,632	£2,949	£3,274	£3,609	£14,858
Profit After Tax	£1,940	£2,132	£2,388	£2,652	£2,923	£12,035
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£9,290	£9,702	£15,384	£19,027	£20,281	£73,684
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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