Flat
EH11
1 bed
1 bath
172/9 Gorgie Road, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£-4,262
↘ -9%After 5 Years
Change In Property Value
£37,251
↗ 28%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,940 | £6,059 | £6,180 | £6,334 | £6,493 | £31,006 |
| Total Expenses | £6,938 | £7,000 | £7,053 | £7,110 | £7,168 | £35,268 |
| Profit Before Tax | £-998 | £-941 | £-873 | £-775 | £-676 | £-4,262 |
| Profit After Tax | £-998 | £-941 | £-873 | £-775 | £-676 | £-4,262 |
| Change In Property Value | £4,050 | £6,953 | £8,760 | £9,286 | £8,202 | £37,251 |
| Net Return | £3,052 | £6,012 | £7,888 | £8,510 | £7,527 | £32,989 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change