Flat EH5 1 bed 1 bath

20/12 Granton Park Avenue North, Granton EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£61,100First Year

Profit From Rental Income

After 5 Years

£29,624

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£45,293

↗ 25%After 5 Years

Return On Investment

123%

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	£17,556	£17,907	£18,355	£18,814	£19,284	£91,916
Total Expenses	£10,897	£10,978	£11,066	£11,156	£11,245	£55,342
Profit Before Tax	£6,659	£6,929	£7,289	£7,658	£8,039	£36,573
Profit After Tax	£5,394	£5,612	£5,904	£6,203	£6,511	£29,624
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£10,794	£11,174	£15,452	£18,234	£19,264	£74,917
Return From Rental Income (%)	9%	9%	10%	10%	11%	48%
Total Net Return (%)	18%	18%	25%	30%	32%	123%

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