Flat
EH1
2 beds
1 bath
North Bridge, Royal Mile Mansions EH1
Scotland, Scotland · EH1
View property listing
Initial Investment
£137,750First YearProfit From Rental Income
£71,914
↗ 52%After 5 Years
Change In Property Value
£95,619
↗ 25%After 5 Years
Return On Investment
122%
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 | £37,056 | £37,797 | £38,742 | £39,711 | £40,703 | £194,009 |
| Total Expenses | £20,782 | £20,902 | £21,040 | £21,180 | £21,322 | £105,227 |
| Profit Before Tax | £16,274 | £16,895 | £17,702 | £18,530 | £19,381 | £88,782 |
| Profit After Tax | £13,182 | £13,685 | £14,339 | £15,009 | £15,699 | £71,914 |
| Change In Property Value | £11,400 | £11,742 | £20,157 | £25,398 | £26,922 | £95,619 |
| Net Return | £24,582 | £25,427 | £34,496 | £40,407 | £42,620 | £167,533 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change