Flat
EH16
1 bed
1 bath
Gilmerton Road, Liberton, Edinburgh EH16
Scotland, Scotland · EH16
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£-3,887
↘ -7%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,876 | £7,014 | £7,154 | £7,333 | £7,516 | £35,892 |
| Total Expenses | £7,836 | £7,899 | £7,954 | £8,014 | £8,075 | £39,778 |
| Profit Before Tax | £-960 | £-886 | £-801 | £-681 | £-559 | £-3,887 |
| Profit After Tax | £-960 | £-886 | £-801 | £-681 | £-559 | £-3,887 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £3,840 | £7,354 | £9,582 | £10,324 | £9,162 | £40,263 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change