Flat EH9 2 beds 1 bath

32A (Flat 6) Warrender Park Terrace, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£145,920First Year

Profit From Rental Income

After 5 Years

£20,312

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£100,400

↗ 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	£24,336	£24,823	£25,443	£26,079	£26,731	£127,413
Total Expenses	£20,264	£20,359	£20,464	£20,571	£20,679	£102,336
Profit Before Tax	£4,072	£4,464	£4,980	£5,508	£6,052	£25,077
Profit After Tax	£3,298	£3,616	£4,034	£4,462	£4,902	£20,312
Change In Property Value	£11,970	£12,329	£21,165	£26,668	£28,268	£100,400
Net Return	£15,268	£15,945	£25,198	£31,130	£33,170	£120,712
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