Flat EH8 2 beds 1 bath

Northfield Square, Northfield, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£69,850First Year

Profit From Rental Income

After 5 Years

£14,936

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,584

↗ 25%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,760	£15,055	£15,432	£15,817	£16,213	£77,277
Total Expenses	£11,609	£11,685	£11,765	£11,848	£11,930	£58,838
Profit Before Tax	£3,151	£3,370	£3,666	£3,969	£4,283	£18,439
Profit After Tax	£2,552	£2,730	£2,970	£3,215	£3,469	£14,936
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£8,702	£9,064	£13,844	£16,917	£17,993	£66,520
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	13%	20%	24%	26%	95%

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