Flat EH8 1 bed 1 bath

Parkside Street, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£73,350First Year

Profit From Rental Income

After 5 Years

£16,077

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£54,100

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,480	£15,790	£16,184	£16,589	£17,004	£81,047
Total Expenses	£12,078	£12,155	£12,238	£12,322	£12,406	£61,199
Profit Before Tax	£3,402	£3,635	£3,947	£4,267	£4,598	£19,848
Profit After Tax	£2,756	£2,944	£3,197	£3,456	£3,724	£16,077
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£9,206	£9,587	£14,602	£17,826	£18,956	£70,177
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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