Flat
EH11
2 beds
2 baths
2 (Flat 6) Sinclair Place, Gorgie, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£89,020First YearProfit From Rental Income
£1,152
↗ 1%After 5 Years
Change In Property Value
£71,466
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,628 | £11,861 | £12,157 | £12,461 | £59,507 |
| Total Expenses | £11,473 | £11,546 | £11,610 | £11,682 | £11,755 | £58,067 |
| Profit Before Tax | £-73 | £82 | £250 | £475 | £706 | £1,440 |
| Profit After Tax | £-73 | £66 | £203 | £385 | £572 | £1,152 |
| Change In Property Value | £7,770 | £13,339 | £16,807 | £17,815 | £15,736 | £71,466 |
| Net Return | £7,697 | £13,405 | £17,009 | £18,200 | £16,308 | £72,619 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change