Flat EH9 2 beds 1 bath

18 (Flat 7) Sciennes Road, Marchmont, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£137,750First Year

Profit From Rental Income

After 5 Years

£71,914

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£95,619

↗ 25%After 5 Years

Return On Investment

122%

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	£37,056	£37,797	£38,742	£39,711	£40,703	£194,009
Total Expenses	£20,782	£20,902	£21,040	£21,180	£21,322	£105,227
Profit Before Tax	£16,274	£16,895	£17,702	£18,530	£19,381	£88,782
Profit After Tax	£13,182	£13,685	£14,339	£15,009	£15,699	£71,914
Change In Property Value	£11,400	£11,742	£20,157	£25,398	£26,922	£95,619
Net Return	£24,582	£25,427	£34,496	£40,407	£42,620	£167,533
Return From Rental Income (%)	10%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	18%	25%	29%	31%	122%

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