Flat EH9 2 beds 1 bath

18 (Flat 7) Sciennes Road, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£137,750First Year

Profit From Rental Income

After 5 Years

£18,968

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£95,619

↗ 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	£23,184	£23,648	£24,239	£24,845	£25,466	£121,381
Total Expenses	£19,395	£19,487	£19,589	£19,694	£19,799	£97,964
Profit Before Tax	£3,789	£4,160	£4,650	£5,151	£5,667	£23,417
Profit After Tax	£3,069	£3,370	£3,766	£4,172	£4,591	£18,968
Change In Property Value	£11,400	£11,742	£20,157	£25,398	£26,922	£95,619
Net Return	£14,469	£15,112	£23,923	£29,570	£31,512	£114,587
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	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