Flat EH4 2 beds 2 baths

23 Parkgrove Loan, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£73,350First Year

Profit From Rental Income

After 5 Years

£-9,555

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£54,100

↗ 25%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,425	£9,660	£9,902	£10,149	£48,377
Total Expenses	£11,454	£11,519	£11,585	£11,653	£11,721	£57,932
Profit Before Tax	£-2,214	£-2,094	£-1,925	£-1,751	£-1,571	£-9,555
Profit After Tax	£-2,214	£-2,094	£-1,925	£-1,751	£-1,571	£-9,555
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£4,236	£4,550	£9,480	£12,619	£13,661	£44,545
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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