Flat EH7 2 beds 2 baths

3/12 Albion Gardens, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£82,100First Year

Profit From Rental Income

After 5 Years

£11,602

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£60,391

↗ 25%After 5 Years

Return On Investment

88%

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	£15,360	£15,667	£16,059	£16,460	£16,872	£80,418
Total Expenses	£13,058	£13,135	£13,217	£13,301	£13,385	£66,095
Profit Before Tax	£2,302	£2,532	£2,842	£3,159	£3,487	£14,323
Profit After Tax	£1,865	£2,051	£2,302	£2,559	£2,825	£11,602
Change In Property Value	£7,200	£7,416	£12,731	£16,041	£17,003	£60,391
Net Return	£9,065	£9,467	£15,033	£18,600	£19,828	£71,993
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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