Flat EH15 1 bed 1 bath

5 Westbank Street, Edinburgh EH15

Scotland, Scotland · EH15

Initial Investment

First Year

£55,850First Year

Profit From Rental Income

After 5 Years

£-2,098

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£45,529

↗ 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	£7,428	£7,577	£7,728	£7,921	£8,119	£38,773
Total Expenses	£8,052	£8,117	£8,173	£8,234	£8,296	£40,871
Profit Before Tax	£-624	£-540	£-445	£-313	£-177	£-2,098
Profit After Tax	£-624	£-540	£-445	£-313	£-177	£-2,098
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£4,326	£7,958	£10,262	£11,037	£9,848	£43,431
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	14%	18%	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