Flat
EH16
4 beds
1 bath
Parkside Terrace, Edinburgh EH16
Scotland, Scotland · EH16
View property listing
Initial Investment
£167,850First YearProfit From Rental Income
£90,986
↗ 54%After 5 Years
Change In Property Value
£113,233
↗ 25%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,000 | £45,900 | £47,047 | £48,224 | £49,429 | £235,600 |
| Total Expenses | £24,354 | £24,490 | £24,647 | £24,809 | £24,972 | £123,272 |
| Profit Before Tax | £20,646 | £21,410 | £22,400 | £23,415 | £24,457 | £112,328 |
| Profit After Tax | £16,723 | £17,342 | £18,144 | £18,966 | £19,810 | £90,986 |
| Change In Property Value | £13,500 | £13,905 | £23,870 | £30,077 | £31,881 | £113,233 |
| Net Return | £30,223 | £31,247 | £42,014 | £49,042 | £51,691 | £204,219 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 54% |
| Total Net Return (%) | 18% | 19% | 25% | 29% | 31% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change