Flat EH8 3 beds 2 baths

Abbey Lane, Abbeyhill, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£124,850First Year

Profit From Rental Income

After 5 Years

£31,483

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£88,070

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,704	£26,347	£27,005	£27,680	£131,936
Total Expenses	£18,406	£18,503	£18,610	£18,720	£18,830	£93,068
Profit Before Tax	£6,794	£7,201	£7,737	£8,286	£8,851	£38,868
Profit After Tax	£5,503	£5,833	£6,267	£6,711	£7,169	£31,483
Change In Property Value	£10,500	£10,815	£18,566	£23,393	£24,796	£88,070
Net Return	£16,003	£16,648	£24,833	£30,104	£31,965	£119,553
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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