Flat EH1 2 beds 1 bath

12 Aitchisons Close, 58 West Port, Grassmarket, Edinburgh EH1

Scotland, Scotland · EH1

Initial Investment

First Year

£102,700First Year

Profit From Rental Income

After 5 Years

£53,924

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£74,230

↗ 25%After 5 Years

Return On Investment

125%

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	£28,764	£29,339	£30,073	£30,825	£31,595	£150,596
Total Expenses	£16,581	£16,684	£16,800	£16,919	£17,039	£84,023
Profit Before Tax	£12,183	£12,655	£13,272	£13,905	£14,556	£66,572
Profit After Tax	£9,869	£10,251	£10,751	£11,263	£11,790	£53,924
Change In Property Value	£8,850	£9,116	£15,648	£19,717	£20,900	£74,230
Net Return	£18,719	£19,366	£26,399	£30,980	£32,690	£128,154
Return From Rental Income (%)	10%	10%	10%	11%	11%	53%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

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