Flat
EH11
2 beds
1 bath
Sighthill Drive, Edinburgh, Sighthill EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£-3,097
↘ -6%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,185 | £7,329 | £7,512 | £7,700 | £36,769 |
| Total Expenses | £7,852 | £7,916 | £7,972 | £8,032 | £8,093 | £39,866 |
| Profit Before Tax | £-808 | £-732 | £-643 | £-520 | £-394 | £-3,097 |
| Profit After Tax | £-808 | £-732 | £-643 | £-520 | £-394 | £-3,097 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £3,992 | £7,508 | £9,739 | £10,485 | £9,328 | £41,052 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change