Flat EH7 1 bed 1 bath

Elsie Inglis Way, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£78,600First Year

Profit From Rental Income

After 5 Years

£40,185

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£57,875

↗ 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	£22,428	£22,877	£23,448	£24,035	£24,636	£117,423
Total Expenses	£13,368	£13,459	£13,559	£13,662	£13,764	£67,812
Profit Before Tax	£9,060	£9,418	£9,889	£10,373	£10,871	£49,611
Profit After Tax	£7,339	£7,628	£8,010	£8,402	£8,806	£40,185
Change In Property Value	£6,900	£7,107	£12,200	£15,372	£16,295	£57,875
Net Return	£14,239	£14,735	£20,211	£23,775	£25,101	£98,060
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