Flat EH11 2 beds 1 bath

12/8 Calder Court, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£-5,160

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£31,732

↗ 28%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,064	£5,165	£5,269	£5,400	£5,535	£26,433
Total Expenses	£6,207	£6,267	£6,318	£6,373	£6,429	£31,593
Profit Before Tax	£-1,143	£-1,101	£-1,049	£-973	£-894	£-5,160
Profit After Tax	£-1,143	£-1,101	£-1,049	£-973	£-894	£-5,160
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£2,307	£4,821	£6,413	£6,937	£6,093	£26,572
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	6%	12%	16%	18%	16%	68%

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