Flat EH9 3 beds 1 bath

10/5 Meadow Place, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£129,150First Year

Profit From Rental Income

After 5 Years

£67,662

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£90,586

↗ 25%After 5 Years

Return On Investment

123%

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	£35,100	£35,802	£36,697	£37,614	£38,555	£183,768
Total Expenses	£19,793	£19,909	£20,042	£20,177	£20,314	£100,235
Profit Before Tax	£15,307	£15,893	£16,655	£17,437	£18,241	£83,533
Profit After Tax	£12,399	£12,873	£13,491	£14,124	£14,775	£67,662
Change In Property Value	£10,800	£11,124	£19,096	£24,061	£25,505	£90,586
Net Return	£23,199	£23,997	£32,587	£38,185	£40,280	£158,248
Return From Rental Income (%)	10%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	19%	25%	30%	31%	123%

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