Flat EH2 2 beds 1 bath

South Charlotte Street, West End, Edinburgh EH2

Scotland, Scotland · EH2

Initial Investment

First Year

£167,850First Year

Profit From Rental Income

After 5 Years

£86,681

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£113,233

↗ 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	£43,872	£44,749	£45,868	£47,015	£48,190	£229,695
Total Expenses	£24,241	£24,375	£24,530	£24,688	£24,848	£122,681
Profit Before Tax	£19,631	£20,375	£21,339	£22,327	£23,342	£107,013
Profit After Tax	£15,901	£16,504	£17,284	£18,085	£18,907	£86,681
Change In Property Value	£13,500	£13,905	£23,870	£30,077	£31,881	£113,233
Net Return	£29,401	£30,409	£41,155	£48,161	£50,788	£199,914
Return From Rental Income (%)	9%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	18%	25%	29%	30%	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