Flat EH17 2 beds 1 bath

21/6 East Kilngate Rigg, Gilmerton, Edinburgh EH17

Scotland, Scotland · EH17

Initial Investment

First Year

£50,250First Year

Profit From Rental Income

After 5 Years

£-4,992

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£41,114

↗ 28%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,264	£6,389	£6,517	£6,680	£6,847	£32,697
Total Expenses	£7,420	£7,483	£7,537	£7,595	£7,654	£37,689
Profit Before Tax	£-1,156	£-1,094	£-1,020	£-915	£-807	£-4,992
Profit After Tax	£-1,156	£-1,094	£-1,020	£-915	£-807	£-4,992
Change In Property Value	£4,470	£7,674	£9,669	£10,249	£9,053	£41,114
Net Return	£3,314	£6,580	£8,649	£9,334	£8,246	£36,122
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	7%	13%	17%	19%	16%	72%

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