Flat EH10 1 bed 1 bath

2/14 Bruce Street, Morningside, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£67,750First Year

Profit From Rental Income

After 5 Years

£33,625

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£50,074

↗ 25%After 5 Years

Return On Investment

124%

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	£19,404	£19,792	£20,287	£20,794	£21,314	£101,591
Total Expenses	£11,836	£11,921	£12,013	£12,108	£12,202	£60,079
Profit Before Tax	£7,568	£7,872	£8,274	£8,686	£9,112	£41,512
Profit After Tax	£6,130	£6,376	£6,702	£7,036	£7,380	£33,625
Change In Property Value	£5,970	£6,149	£10,556	£13,301	£14,099	£50,074
Net Return	£12,100	£12,525	£17,258	£20,337	£21,479	£83,699
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	18%	18%	25%	30%	32%	124%

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