Flat EH11 1 bed 1 bath

3/2 Westfield Road, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£55,850First Year

Profit From Rental Income

After 5 Years

£-2,887

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£45,529

↗ 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	£7,260	£7,405	£7,553	£7,742	£7,936	£37,896
Total Expenses	£8,035	£8,099	£8,155	£8,216	£8,278	£40,783
Profit Before Tax	£-775	£-694	£-602	£-474	£-342	£-2,887
Profit After Tax	£-775	£-694	£-602	£-474	£-342	£-2,887
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£4,175	£7,803	£10,105	£10,875	£9,683	£42,642
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	7%	14%	18%	19%	17%	76%

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