Flat EH8 1 bed 1 bath

Browns Close, Old Town, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£15,506

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 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	£15,120	£15,422	£15,808	£16,203	£16,608	£79,162
Total Expenses	£11,844	£11,920	£12,002	£12,085	£12,168	£60,018
Profit Before Tax	£3,276	£3,502	£3,806	£4,118	£4,440	£19,144
Profit After Tax	£2,654	£2,837	£3,083	£3,336	£3,597	£15,506
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£8,954	£9,326	£14,223	£17,372	£18,474	£68,348
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	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