Flat
EH11
1 bed
1 bath
383/5 Gorgie Road, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£50,425First YearProfit From Rental Income
£-3,607
↘ -7%After 5 Years
Change In Property Value
£41,252
↗ 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 | £6,576 | £6,708 | £6,842 | £7,013 | £7,188 | £34,326 |
| Total Expenses | £7,468 | £7,531 | £7,585 | £7,644 | £7,704 | £37,933 |
| Profit Before Tax | £-892 | £-823 | £-744 | £-632 | £-516 | £-3,607 |
| Profit After Tax | £-892 | £-823 | £-744 | £-632 | £-516 | £-3,607 |
| Change In Property Value | £4,485 | £7,699 | £9,701 | £10,283 | £9,083 | £41,252 |
| Net Return | £3,593 | £6,876 | £8,957 | £9,652 | £8,567 | £37,645 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change