Flat
EH14
4 beds
1 bath
35 Meggetland Terrace, Craiglockhart, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£210,420First YearProfit From Rental Income
£11,917
↗ 6%After 5 Years
Change In Property Value
£151,487
↗ 28%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,156 | £24,639 | £25,132 | £25,760 | £26,404 | £126,091 |
| Total Expenses | £22,080 | £22,178 | £22,268 | £22,373 | £22,480 | £111,379 |
| Profit Before Tax | £2,076 | £2,461 | £2,864 | £3,387 | £3,924 | £14,713 |
| Profit After Tax | £1,682 | £1,994 | £2,320 | £2,744 | £3,179 | £11,917 |
| Change In Property Value | £16,470 | £28,274 | £35,625 | £37,762 | £33,357 | £151,487 |
| Net Return | £18,152 | £30,267 | £37,944 | £40,506 | £36,535 | £163,404 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 14% | 18% | 19% | 17% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change