Flat EH7 1 bed 1 bath

26 Heriothill Terrace, Canonmills, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£69,850First Year

Profit From Rental Income

After 5 Years

£5,547

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£51,584

↗ 25%After 5 Years

Return On Investment

82%

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	£12,300	£12,546	£12,860	£13,181	£13,511	£64,397
Total Expenses	£11,363	£11,434	£11,508	£11,584	£11,660	£57,550
Profit Before Tax	£937	£1,112	£1,351	£1,597	£1,851	£6,848
Profit After Tax	£759	£901	£1,095	£1,293	£1,499	£5,547
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£6,909	£7,235	£11,969	£14,995	£16,023	£57,130
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	10%	17%	21%	23%	82%

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