Flat EH2 2 beds 1 bath

77 2F2, Rose Street, City Centre, Edinburgh EH2

Scotland, Scotland · EH2

Initial Investment

First Year

£157,100First Year

Profit From Rental Income

After 5 Years

£81,400

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£106,942

↗ 25%After 5 Years

Return On Investment

120%

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	£41,436	£42,265	£43,321	£44,404	£45,514	£216,941
Total Expenses	£23,005	£23,134	£23,283	£23,435	£23,589	£116,447
Profit Before Tax	£18,431	£19,130	£20,038	£20,969	£21,926	£100,494
Profit After Tax	£14,929	£15,496	£16,231	£16,985	£17,760	£81,400
Change In Property Value	£12,750	£13,133	£22,544	£28,406	£30,110	£106,942
Net Return	£27,679	£28,628	£38,775	£45,391	£47,870	£188,342
Return From Rental Income (%)	10%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	18%	25%	29%	30%	120%

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