Flat EH8 3 beds 1 bath

Parsons Green Terrace, Edinburgh, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£89,400First Year

Profit From Rental Income

After 5 Years

£9,304

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£65,423

↗ 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	£15,600	£15,912	£16,310	£16,718	£17,135	£81,675
Total Expenses	£13,876	£13,953	£14,035	£14,120	£14,205	£70,188
Profit Before Tax	£1,725	£1,959	£2,274	£2,597	£2,931	£11,487
Profit After Tax	£1,397	£1,587	£1,842	£2,104	£2,374	£9,304
Change In Property Value	£7,800	£8,034	£13,792	£17,378	£18,420	£65,423
Net Return	£9,197	£9,621	£15,634	£19,481	£20,794	£74,728
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	17%	22%	23%	84%

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