Flat
EH12
1 bed
1 bath
Flat 11, 1 Donaldson Drive, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£83,850First YearProfit From Rental Income
£-1,494
↘ -2%After 5 Years
Change In Property Value
£67,603
↗ 28%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,296 | £10,502 | £10,712 | £10,980 | £11,254 | £53,744 |
| Total Expenses | £10,912 | £10,983 | £11,045 | £11,114 | £11,184 | £55,238 |
| Profit Before Tax | £-616 | £-481 | £-333 | £-134 | £70 | £-1,494 |
| Profit After Tax | £-616 | £-481 | £-333 | £-134 | £70 | £-1,494 |
| Change In Property Value | £7,350 | £12,618 | £15,898 | £16,852 | £14,886 | £67,603 |
| Net Return | £6,734 | £12,136 | £15,565 | £16,718 | £14,956 | £66,109 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 8% | 14% | 19% | 20% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change