Flat EH14 4 beds 1 bath

35 Meggetland Terrace, Craiglockhart, Edinburgh EH14

Scotland, Scotland · EH14

Initial Investment

First Year

£210,420First Year

Profit From Rental Income

After 5 Years

£29,049

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£138,144

↗ 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	£32,940	£33,599	£34,439	£35,300	£36,182	£172,460
Total Expenses	£27,076	£27,187	£27,314	£27,444	£27,575	£136,597
Profit Before Tax	£5,864	£6,411	£7,124	£7,855	£8,607	£35,862
Profit After Tax	£4,750	£5,193	£5,771	£6,363	£6,972	£29,049
Change In Property Value	£16,470	£16,964	£29,122	£36,693	£38,895	£138,144
Net Return	£21,220	£22,157	£34,892	£43,056	£45,867	£167,193
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	17%	20%	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