Flat
EH9
3 beds
1 bath
100/7 Thirlestane Road, Marchmont, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£144,200First YearProfit From Rental Income
£31,756
↗ 22%After 5 Years
Change In Property Value
£108,993
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,096 | £24,578 | £25,069 | £25,696 | £26,339 | £125,778 |
| Total Expenses | £17,119 | £17,217 | £17,307 | £17,412 | £17,518 | £86,573 |
| Profit Before Tax | £6,977 | £7,361 | £7,762 | £8,285 | £8,820 | £39,205 |
| Profit After Tax | £5,652 | £5,962 | £6,288 | £6,711 | £7,144 | £31,756 |
| Change In Property Value | £11,850 | £20,343 | £25,632 | £27,169 | £24,000 | £108,993 |
| Net Return | £17,502 | £26,305 | £31,919 | £33,880 | £31,144 | £140,750 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change