Flat
EH14
2 beds
1 bath
17/4 Clovenstone Gardens, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£-3,574
↘ -7%After 5 Years
Change In Property Value
£41,390
↗ 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 | £6,600 | £6,732 | £6,867 | £7,038 | £7,214 | £34,451 |
| Total Expenses | £7,486 | £7,549 | £7,604 | £7,663 | £7,723 | £38,026 |
| Profit Before Tax | £-886 | £-817 | £-737 | £-625 | £-509 | £-3,574 |
| Profit After Tax | £-886 | £-817 | £-737 | £-625 | £-509 | £-3,574 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £3,614 | £6,908 | £8,996 | £9,693 | £8,605 | £37,815 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| 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