Flat
EH16
2 beds
1 bath
Lasswade Road, Edinburgh EH16
Scotland, Scotland · EH16
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£-1,993
↘ -3%After 5 Years
Change In Property Value
£56,566
↗ 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 | £8,820 | £8,996 | £9,176 | £9,406 | £9,641 | £46,039 |
| Total Expenses | £9,478 | £9,546 | £9,605 | £9,669 | £9,735 | £48,033 |
| Profit Before Tax | £-658 | £-549 | £-428 | £-264 | £-95 | £-1,993 |
| Profit After Tax | £-658 | £-549 | £-428 | £-264 | £-95 | £-1,993 |
| Change In Property Value | £6,150 | £10,558 | £13,302 | £14,101 | £12,456 | £56,566 |
| Net Return | £5,492 | £10,008 | £12,874 | £13,837 | £12,361 | £54,573 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change