Flat
EH14
2 beds
1 bath
167/7 Slateford Road, Slateford, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£-825
↘ -1%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,425 | £9,613 | £9,854 | £10,100 | £48,232 |
| Total Expenses | £9,681 | £9,749 | £9,809 | £9,875 | £9,942 | £49,056 |
| Profit Before Tax | £-441 | £-324 | £-196 | £-21 | £158 | £-825 |
| Profit After Tax | £-441 | £-324 | £-196 | £-21 | £158 | £-825 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £5,859 | £10,491 | £13,431 | £14,423 | £12,917 | £57,121 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change