Flat EH3 1 bed 1 bath

2/5 Mcewan Square, Edinburgh, Midlothian EH3

Scotland, Scotland · EH3

Initial Investment

First Year

£80,350First Year

Profit From Rental Income

After 5 Years

£41,214

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£59,133

↗ 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	£22,908	£23,366	£23,950	£24,549	£25,163	£119,936
Total Expenses	£13,614	£13,706	£13,808	£13,911	£14,015	£69,055
Profit Before Tax	£9,294	£9,660	£10,143	£10,638	£11,147	£50,881
Profit After Tax	£7,528	£7,825	£8,216	£8,617	£9,029	£41,214
Change In Property Value	£7,050	£7,262	£12,466	£15,707	£16,649	£59,133
Net Return	£14,578	£15,086	£20,681	£24,323	£25,678	£100,347
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
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