Flat
EH4
2 beds
2 baths
23 Parkgrove Loan, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£73,350First YearProfit From Rental Income
£-1,629
↘ -2%After 5 Years
Change In Property Value
£59,325
↗ 28%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,425 | £9,613 | £9,854 | £10,100 | £48,232 |
| Total Expenses | £9,842 | £9,910 | £9,970 | £10,036 | £10,103 | £49,861 |
| Profit Before Tax | £-602 | £-485 | £-357 | £-182 | £-3 | £-1,629 |
| Profit After Tax | £-602 | £-485 | £-357 | £-182 | £-3 | £-1,629 |
| Change In Property Value | £6,450 | £11,073 | £13,951 | £14,788 | £13,063 | £59,325 |
| Net Return | £5,848 | £10,587 | £13,595 | £14,606 | £13,060 | £57,696 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 8% | 14% | 19% | 20% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change