Flat EH8 1 bed 1 bath

9/2 Piersfield Grove, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£9,230

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£39,002

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,383	£11,668	£11,959	£12,258	£58,429
Total Expenses	£9,266	£9,334	£9,405	£9,478	£9,551	£47,034
Profit Before Tax	£1,894	£2,049	£2,262	£2,481	£2,708	£11,395
Profit After Tax	£1,534	£1,660	£1,833	£2,010	£2,193	£9,230
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£6,184	£6,449	£10,055	£12,369	£13,174	£48,232
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

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