Flat EH7 1 bed 1 bath

Maryfield, Abbeyhill, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£25,373

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£40,261

↗ 25%After 5 Years

Return On Investment

121%

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	£15,600	£15,912	£16,310	£16,718	£17,135	£81,675
Total Expenses	£9,908	£9,985	£10,068	£10,153	£10,237	£50,351
Profit Before Tax	£5,692	£5,927	£6,242	£6,565	£6,898	£31,324
Profit After Tax	£4,611	£4,801	£5,056	£5,318	£5,588	£25,373
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£9,411	£9,745	£13,543	£16,011	£16,923	£65,633
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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