Flat
EH17
1 bed
1 bath
Drum Street, Gilmerton, Edinburgh EH17
Scotland, Scotland · EH17
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£-6,441
↘ -17%After 5 Years
Change In Property Value
£30,353
↗ 28%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,620 | £4,712 | £4,807 | £4,927 | £5,050 | £24,116 |
| Total Expenses | £6,001 | £6,060 | £6,111 | £6,165 | £6,220 | £30,557 |
| Profit Before Tax | £-1,381 | £-1,348 | £-1,304 | £-1,238 | £-1,170 | £-6,441 |
| Profit After Tax | £-1,381 | £-1,348 | £-1,304 | £-1,238 | £-1,170 | £-6,441 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £1,919 | £4,317 | £5,834 | £6,328 | £5,514 | £23,911 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change