Flat
EH12
3 beds
1 bath
Carrick Knowe Road, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£-2,798
↘ -4%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,996 | £9,176 | £9,406 | £9,641 | £46,039 |
| Total Expenses | £9,639 | £9,706 | £9,765 | £9,830 | £9,896 | £48,837 |
| Profit Before Tax | £-819 | £-710 | £-589 | £-424 | £-255 | £-2,798 |
| Profit After Tax | £-819 | £-710 | £-589 | £-424 | £-255 | £-2,798 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £5,481 | £10,105 | £13,038 | £14,020 | £12,504 | £55,148 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 17% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change