Flat
EH13
2 beds
1 bath
1/1 Oxgangs Park, Edinburgh EH13
Scotland, Scotland · EH13
View property listing
Initial Investment
£47,860First YearProfit From Rental Income
£-4,599
↘ -10%After 5 Years
Change In Property Value
£39,182
↗ 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 | £6,108 | £6,230 | £6,355 | £6,514 | £6,676 | £31,883 |
| Total Expenses | £7,180 | £7,242 | £7,295 | £7,353 | £7,412 | £36,482 |
| Profit Before Tax | £-1,072 | £-1,012 | £-941 | £-839 | £-736 | £-4,599 |
| Profit After Tax | £-1,072 | £-1,012 | £-941 | £-839 | £-736 | £-4,599 |
| Change In Property Value | £4,260 | £7,313 | £9,214 | £9,767 | £8,628 | £39,182 |
| Net Return | £3,188 | £6,301 | £8,274 | £8,928 | £7,892 | £34,584 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 16% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change