Flat EH17 1 bed 1 bath

129/2, Drum Street, Gilmerton, Edinburgh EH17

Scotland, Scotland · EH17

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£20,092

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

119%

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	£13,164	£13,427	£13,763	£14,107	£14,460	£68,921
Total Expenses	£8,673	£8,745	£8,821	£8,900	£8,978	£44,116
Profit Before Tax	£4,491	£4,682	£4,942	£5,207	£5,482	£24,805
Profit After Tax	£3,638	£3,793	£4,003	£4,218	£4,441	£20,092
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£7,688	£7,964	£11,164	£13,241	£14,005	£54,062
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	17%	17%	25%	29%	31%	119%

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