Flat EH11 2 beds 1 bath

5/6 Parkhead Terrace, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£55,850First Year

Profit From Rental Income

After 5 Years

£2,814

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£41,519

↗ 25%After 5 Years

Return On Investment

79%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,350	£10,609	£10,874	£51,832
Total Expenses	£9,536	£9,602	£9,670	£9,740	£9,809	£48,358
Profit Before Tax	£364	£496	£680	£869	£1,065	£3,474
Profit After Tax	£295	£402	£551	£704	£863	£2,814
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£5,245	£5,500	£9,303	£11,732	£12,553	£44,332
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	10%	17%	21%	22%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change