Flat
EH11
1 bed
1 bath
12/7 Wardlaw Place, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£-3,785
↘ -8%After 5 Years
Change In Property Value
£40,010
↗ 28%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,384 | £6,512 | £6,642 | £6,808 | £6,978 | £33,324 |
| Total Expenses | £7,304 | £7,367 | £7,421 | £7,479 | £7,539 | £37,109 |
| Profit Before Tax | £-920 | £-855 | £-779 | £-671 | £-561 | £-3,785 |
| Profit After Tax | £-920 | £-855 | £-779 | £-671 | £-561 | £-3,785 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £3,430 | £6,613 | £8,630 | £9,303 | £8,249 | £36,225 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change