Flat
EH9
4 beds
2 baths
Thirlestane Road, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£210,850First YearProfit From Rental Income
£47,541
↗ 23%After 5 Years
Change In Property Value
£151,763
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,552 | £34,223 | £34,908 | £35,780 | £36,675 | £175,137 |
| Total Expenses | £23,051 | £23,169 | £23,278 | £23,407 | £23,539 | £116,444 |
| Profit Before Tax | £10,501 | £11,054 | £11,630 | £12,373 | £13,135 | £58,693 |
| Profit After Tax | £8,505 | £8,954 | £9,420 | £10,022 | £10,640 | £47,541 |
| Change In Property Value | £16,500 | £28,325 | £35,690 | £37,831 | £33,417 | £151,763 |
| Net Return | £25,005 | £37,279 | £45,109 | £47,853 | £44,057 | £199,304 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 18% | 21% | 23% | 21% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change