Flat
EH11
4 beds
1 bath
354/1 Gorgie Road, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£-399
↘ -1%After 5 Years
Change In Property Value
£60,705
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,684 | £9,878 | £10,075 | £10,327 | £10,585 | £50,549 |
| Total Expenses | £10,047 | £10,116 | £10,177 | £10,244 | £10,313 | £50,897 |
| Profit Before Tax | £-363 | £-239 | £-102 | £83 | £273 | £-347 |
| Profit After Tax | £-363 | £-239 | £-102 | £83 | £221 | £-399 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £6,237 | £11,091 | £14,174 | £15,215 | £13,588 | £60,306 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change