Flat
EH9
2 beds
1 bath
40 (Flat 7) Warrender Park Terrace, Marchmont, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£154,950First YearProfit From Rental Income
£34,298
↗ 22%After 5 Years
Change In Property Value
£115,891
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,620 | £26,132 | £26,655 | £27,321 | £28,004 | £133,733 |
| Total Expenses | £18,076 | £18,177 | £18,270 | £18,378 | £18,489 | £91,390 |
| Profit Before Tax | £7,545 | £7,956 | £8,385 | £8,943 | £9,515 | £42,343 |
| Profit After Tax | £6,111 | £6,444 | £6,792 | £7,244 | £7,707 | £34,298 |
| Change In Property Value | £12,600 | £21,630 | £27,254 | £28,889 | £25,519 | £115,891 |
| Net Return | £18,711 | £28,074 | £34,046 | £36,133 | £33,226 | £150,189 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change