Flat EH11 1 bed 1 bath

5/12 Stewart Terrace, Gorgie, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£-3,364

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£42,769

↗ 28%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,952	£7,091	£7,269	£7,450	£35,579
Total Expenses	£7,669	£7,732	£7,787	£7,847	£7,908	£38,943
Profit Before Tax	£-853	£-780	£-696	£-578	£-457	£-3,364
Profit After Tax	£-853	£-780	£-696	£-578	£-457	£-3,364
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£3,797	£7,202	£9,362	£10,083	£8,960	£39,405
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	14%	18%	19%	17%	75%

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