Flat EH16 2 beds 2 baths

St. Aidens Road, Craigmillar, Edinburgh EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£-2,204

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£55,186

↗ 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	£8,604	£8,776	£8,952	£9,175	£9,405	£44,912
Total Expenses	£9,295	£9,363	£9,421	£9,485	£9,551	£47,115
Profit Before Tax	£-691	£-587	£-470	£-310	£-146	£-2,204
Profit After Tax	£-691	£-587	£-470	£-310	£-146	£-2,204
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£5,309	£9,713	£12,508	£13,447	£12,006	£52,983
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
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