Flat EH10 2 beds 1 bath

45B, Caiystane Gardens, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£-4,773

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£42,769

↗ 28%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,516	£6,646	£6,779	£6,949	£7,122	£34,013
Total Expenses	£7,639	£7,702	£7,756	£7,815	£7,875	£38,786
Profit Before Tax	£-1,123	£-1,055	£-977	£-866	£-752	£-4,773
Profit After Tax	£-1,123	£-1,055	£-977	£-866	£-752	£-4,773
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£3,527	£6,927	£9,081	£9,795	£8,665	£37,996
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	7%	13%	17%	19%	17%	73%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change