Flat
EH6
3 beds
1 bath
9 Thornville Terrace, Lochend, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£113,720First YearProfit From Rental Income
£13,677
↗ 12%After 5 Years
Change In Property Value
£81,528
↗ 25%After 5 Years
Return On Investment
84%
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 | £19,440 | £19,829 | £20,325 | £20,833 | £21,353 | £101,779 |
| Total Expenses | £16,799 | £16,884 | £16,976 | £17,071 | £17,166 | £84,895 |
| Profit Before Tax | £2,641 | £2,945 | £3,348 | £3,762 | £4,188 | £16,885 |
| Profit After Tax | £2,139 | £2,386 | £2,712 | £3,047 | £3,392 | £13,677 |
| Change In Property Value | £9,720 | £10,012 | £17,187 | £21,655 | £22,954 | £81,528 |
| Net Return | £11,859 | £12,397 | £19,899 | £24,702 | £26,347 | £95,204 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change