Flat EH7 1 bed 1 bath

Pf2 7, Rossie Place, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£33,616

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

121%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,881	£21,403	£21,939	£22,487	£107,183
Total Expenses	£12,927	£13,026	£13,133	£13,243	£13,352	£65,682
Profit Before Tax	£7,545	£7,855	£8,270	£8,696	£9,135	£41,501
Profit After Tax	£6,111	£6,363	£6,699	£7,044	£7,399	£33,616
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£12,411	£12,852	£17,838	£21,079	£22,277	£86,458
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	18%	25%	29%	31%	121%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change