Flat EH7 1 bed 1 bath

2/6 Dunedin Street, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£30,653

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 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	£18,036	£18,397	£18,857	£19,328	£19,811	£94,429
Total Expenses	£11,143	£11,226	£11,314	£11,406	£11,496	£56,586
Profit Before Tax	£6,893	£7,171	£7,542	£7,923	£8,315	£37,843
Profit After Tax	£5,583	£5,809	£6,109	£6,417	£6,735	£30,653
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£11,133	£11,525	£15,922	£18,782	£19,842	£77,204
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
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