Flat EH12 2 beds 1 bath

Forrester Park Grove, Edinburgh EH12

Scotland, Scotland · EH12

Initial Investment

First Year

£47,200First Year

Profit From Rental Income

After 5 Years

£21,166

↗ 45%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

119%

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	£13,656	£13,929	£14,277	£14,634	£15,000	£71,497
Total Expenses	£8,920	£8,993	£9,071	£9,151	£9,230	£45,365
Profit Before Tax	£4,736	£4,936	£5,206	£5,484	£5,770	£26,131
Profit After Tax	£3,836	£3,998	£4,217	£4,442	£4,674	£21,166
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£8,036	£8,324	£11,643	£13,799	£14,592	£56,394
Return From Rental Income (%)	8%	8%	9%	9%	10%	45%
Total Net Return (%)	17%	18%	25%	29%	31%	119%

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