Flat EH9 3 beds 1 bath

10/5 Meadow Place, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£129,150First Year

Profit From Rental Income

After 5 Years

£17,510

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£90,586

↗ 25%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,960	£22,399	£22,959	£23,533	£24,121	£114,973
Total Expenses	£18,479	£18,569	£18,668	£18,769	£18,871	£93,356
Profit Before Tax	£3,481	£3,830	£4,291	£4,764	£5,251	£21,617
Profit After Tax	£2,820	£3,103	£3,476	£3,859	£4,253	£17,510
Change In Property Value	£10,800	£11,124	£19,096	£24,061	£25,505	£90,586
Net Return	£13,620	£14,227	£22,572	£27,920	£29,758	£108,096
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	11%	17%	22%	23%	84%

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