Flat
EH12
2 beds
1 bath
190/4 South Gyle Mains, South Gyle, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£-3,891
↘ -6%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,711 | £7,865 | £8,062 | £8,264 | £39,462 |
| Total Expenses | £8,548 | £8,613 | £8,669 | £8,731 | £8,793 | £43,353 |
| Profit Before Tax | £-988 | £-901 | £-804 | £-668 | £-530 | £-3,891 |
| Profit After Tax | £-988 | £-901 | £-804 | £-668 | £-530 | £-3,891 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £4,413 | £8,369 | £10,877 | £11,713 | £10,407 | £45,777 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change