Flat
EH9
3 beds
1 bath
100/7 Thirlestane Road, Marchmont, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£144,608First YearProfit From Rental Income
£75,259
↗ 52%After 5 Years
Change In Property Value
£99,632
↗ 25%After 5 Years
Return On Investment
121%
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 | £38,604 | £39,376 | £40,360 | £41,369 | £42,404 | £202,114 |
| Total Expenses | £21,570 | £21,693 | £21,834 | £21,979 | £22,125 | £109,201 |
| Profit Before Tax | £17,034 | £17,683 | £18,526 | £19,390 | £20,279 | £92,913 |
| Profit After Tax | £13,798 | £14,323 | £15,006 | £15,706 | £16,426 | £75,259 |
| Change In Property Value | £11,879 | £12,235 | £21,003 | £26,464 | £28,052 | £99,632 |
| Net Return | £25,676 | £26,558 | £36,009 | £42,170 | £44,477 | £174,892 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change