Flat EH9 2 beds 1 bath

32A (Flat 6) Warrender Park Terrace, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£145,920First Year

Profit From Rental Income

After 5 Years

£18,801

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£100,400

↗ 25%After 5 Years

Return On Investment

82%

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	£23,940	£24,419	£25,029	£25,655	£26,296	£125,339
Total Expenses	£20,224	£20,318	£20,422	£20,529	£20,635	£102,129
Profit Before Tax	£3,716	£4,101	£4,607	£5,126	£5,661	£23,211
Profit After Tax	£3,010	£3,321	£3,732	£4,152	£4,585	£18,801
Change In Property Value	£11,970	£12,329	£21,165	£26,668	£28,268	£100,400
Net Return	£14,980	£15,651	£24,897	£30,820	£32,853	£119,200
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	17%	21%	23%	82%

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