Flat
EH7
2 beds
2 baths
Brunswick Road, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£89,400First YearProfit From Rental Income
£46,540
↗ 52%After 5 Years
Change In Property Value
£65,423
↗ 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 | £25,356 | £25,863 | £26,510 | £27,172 | £27,852 | £132,753 |
| Total Expenses | £14,851 | £14,948 | £15,055 | £15,166 | £15,276 | £75,296 |
| Profit Before Tax | £10,505 | £10,915 | £11,454 | £12,007 | £12,576 | £57,457 |
| Profit After Tax | £8,509 | £8,841 | £9,278 | £9,726 | £10,186 | £46,540 |
| Change In Property Value | £7,800 | £8,034 | £13,792 | £17,378 | £18,420 | £65,423 |
| Net Return | £16,309 | £16,875 | £23,070 | £27,103 | £28,606 | £111,964 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change