Flat
EH14
2 beds
1 bath
39 Chesser Grove, Chesser, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£91,300First YearProfit From Rental Income
£1,384
↗ 2%After 5 Years
Change In Property Value
£73,122
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,664 | £11,897 | £12,135 | £12,439 | £12,750 | £60,885 |
| Total Expenses | £11,693 | £11,766 | £11,831 | £11,903 | £11,977 | £59,170 |
| Profit Before Tax | £-29 | £131 | £304 | £536 | £773 | £1,715 |
| Profit After Tax | £-29 | £106 | £247 | £434 | £626 | £1,384 |
| Change In Property Value | £7,950 | £13,648 | £17,196 | £18,228 | £16,101 | £73,122 |
| Net Return | £7,921 | £13,754 | £17,442 | £18,661 | £16,727 | £74,506 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change