Flat EH8 1 bed 1 bath

9/2 Piersfield Grove, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£13,805

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£42,769

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,383	£11,611	£11,901	£12,199	£58,254
Total Expenses	£8,103	£8,175	£8,239	£8,310	£8,382	£41,210
Profit Before Tax	£3,057	£3,208	£3,372	£3,591	£3,816	£17,044
Profit After Tax	£2,476	£2,598	£2,731	£2,909	£3,091	£13,805
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£7,126	£10,581	£12,789	£13,570	£12,509	£56,575
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	20%	24%	26%	24%	108%

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