Flat
EH3
1 bed
1 bath
13 1F1, Lochrin Terrace, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£62,850First YearProfit From Rental Income
£-287
↗ 0%After 5 Years
Change In Property Value
£51,047
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,678 | £8,852 | £9,073 | £9,300 | £44,411 |
| Total Expenses | £8,803 | £8,870 | £8,929 | £8,993 | £9,058 | £44,652 |
| Profit Before Tax | £-295 | £-192 | £-77 | £81 | £242 | £-242 |
| Profit After Tax | £-295 | £-192 | £-77 | £81 | £196 | £-287 |
| Change In Property Value | £5,550 | £9,528 | £12,005 | £12,725 | £11,240 | £51,047 |
| Net Return | £5,255 | £9,335 | £11,928 | £12,805 | £11,436 | £50,760 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change