Flat EH14 4 beds 1 bath

35 Meggetland Terrace, Craiglockhart, Edinburgh EH14

Scotland, Scotland · EH14

Initial Investment

First Year

£210,420First Year

Profit From Rental Income

After 5 Years

£-5,528

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£138,144

↗ 25%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,156	£24,639	£25,255	£25,886	£26,534	£126,470
Total Expenses	£26,197	£26,291	£26,396	£26,503	£26,610	£131,998
Profit Before Tax	£-2,041	£-1,652	£-1,141	£-617	£-77	£-5,528
Profit After Tax	£-2,041	£-1,652	£-1,141	£-617	£-77	£-5,528
Change In Property Value	£16,470	£16,964	£29,122	£36,693	£38,895	£138,144
Net Return	£14,429	£15,312	£27,981	£36,077	£38,818	£132,616
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	7%	13%	17%	18%	63%

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