Flat
EH8
1 bed
1 bath
Parkside Street, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£73,350First YearProfit From Rental Income
£22,426
↗ 31%After 5 Years
Change In Property Value
£59,325
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,480 | £15,790 | £16,105 | £16,508 | £16,921 | £80,804 |
| Total Expenses | £10,466 | £10,547 | £10,619 | £10,701 | £10,785 | £53,118 |
| Profit Before Tax | £5,014 | £5,243 | £5,486 | £5,807 | £6,136 | £27,686 |
| Profit After Tax | £4,062 | £4,247 | £4,444 | £4,703 | £4,970 | £22,426 |
| Change In Property Value | £6,450 | £11,073 | £13,951 | £14,788 | £13,063 | £59,325 |
| Net Return | £10,512 | £15,319 | £18,395 | £19,492 | £18,033 | £81,751 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change