Flat EH12 2 beds 1 bath

Forrester Park Grove, Edinburgh EH12

Scotland, Scotland · EH12

Initial Investment

First Year

£47,860First Year

Profit From Rental Income

After 5 Years

£-5,275

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£39,182

↗ 28%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,964	£6,083	£6,205	£6,360	£6,519	£31,131
Total Expenses	£7,165	£7,227	£7,280	£7,338	£7,396	£36,407
Profit Before Tax	£-1,201	£-1,144	£-1,075	£-978	£-877	£-5,275
Profit After Tax	£-1,201	£-1,144	£-1,075	£-978	£-877	£-5,275
Change In Property Value	£4,260	£7,313	£9,214	£9,767	£8,628	£39,182
Net Return	£3,059	£6,169	£8,139	£8,790	£7,751	£33,907
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	6%	13%	17%	18%	16%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change