Flat
EH8
1 bed
1 bath
32/1 Parsons Green Terrace, Edinburgh EH8
Scotland, Scotland · EH8
View property listing
Initial Investment
£59,350First YearProfit From Rental Income
£11,512
↗ 19%After 5 Years
Change In Property Value
£44,035
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,852 | £13,173 | £13,503 | £13,840 | £65,968 |
| Total Expenses | £10,203 | £10,274 | £10,349 | £10,426 | £10,503 | £51,756 |
| Profit Before Tax | £2,397 | £2,578 | £2,824 | £3,076 | £3,338 | £14,212 |
| Profit After Tax | £1,941 | £2,088 | £2,287 | £2,492 | £2,703 | £11,512 |
| Change In Property Value | £5,250 | £5,408 | £9,283 | £11,696 | £12,398 | £44,035 |
| Net Return | £7,191 | £7,495 | £11,570 | £14,188 | £15,102 | £55,547 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 25% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change