Flat EH16 4 beds 1 bath

Parkside Terrace, Edinburgh EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£167,850First Year

Profit From Rental Income

After 5 Years

£6,552

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£124,169

↗ 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	£19,356	£19,743	£20,138	£20,641	£21,157	£101,036
Total Expenses	£18,414	£18,503	£18,584	£18,676	£18,770	£92,947
Profit Before Tax	£942	£1,240	£1,554	£1,966	£2,387	£8,089
Profit After Tax	£763	£1,004	£1,259	£1,592	£1,934	£6,552
Change In Property Value	£13,500	£23,175	£29,201	£30,953	£27,341	£124,169
Net Return	£14,263	£24,179	£30,460	£32,545	£29,275	£130,722
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	8%	14%	18%	19%	17%	78%

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