Flat EH14 1 bed 1 bath

163/9 Slateford Road, Edinburgh EH14

Scotland, Scotland · EH14

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£-1,722

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£52,427

↗ 28%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,531	£8,702	£8,919	£9,142	£43,659
Total Expenses	£8,950	£9,016	£9,074	£9,138	£9,203	£45,381
Profit Before Tax	£-586	£-485	£-373	£-219	£-61	£-1,722
Profit After Tax	£-586	£-485	£-373	£-219	£-61	£-1,722
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£5,114	£9,300	£11,957	£12,850	£11,484	£50,705
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	8%	14%	19%	20%	18%	78%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change