Flat EH9 3 beds 1 bath

100/7 Thirlestane Road, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£144,200First Year

Profit From Rental Income

After 5 Years

£20,039

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£99,393

↗ 25%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,096	£24,578	£25,192	£25,822	£26,468	£126,156
Total Expenses	£20,081	£20,175	£20,280	£20,387	£20,494	£101,417
Profit Before Tax	£4,015	£4,403	£4,913	£5,436	£5,974	£24,739
Profit After Tax	£3,252	£3,566	£3,979	£4,403	£4,839	£20,039
Change In Property Value	£11,850	£12,206	£20,953	£26,400	£27,985	£99,393
Net Return	£15,102	£15,772	£24,932	£30,803	£32,823	£119,432
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	17%	21%	23%	83%

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