Flat
EH3
1 bed
1 bath
14/11 High Riggs, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£-1,898
↘ -4%After 5 Years
Change In Property Value
£42,769
↗ 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 | £7,128 | £7,271 | £7,416 | £7,601 | £7,791 | £37,207 |
| Total Expenses | £7,700 | £7,764 | £7,820 | £7,880 | £7,942 | £39,106 |
| Profit Before Tax | £-572 | £-494 | £-404 | £-279 | £-150 | £-1,898 |
| Profit After Tax | £-572 | £-494 | £-404 | £-279 | £-150 | £-1,898 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £4,078 | £7,489 | £9,654 | £10,383 | £9,267 | £40,871 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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