Flat
EH4
2 beds
2 baths
50 West Werberside, Fettes, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£89,400First YearProfit From Rental Income
£129
↗ 0%After 5 Years
Change In Property Value
£71,742
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,184 | £11,408 | £11,636 | £11,927 | £12,225 | £58,379 |
| Total Expenses | £11,484 | £11,556 | £11,620 | £11,691 | £11,763 | £58,115 |
| Profit Before Tax | £-300 | £-149 | £16 | £236 | £461 | £264 |
| Profit After Tax | £-300 | £-149 | £13 | £191 | £374 | £129 |
| Change In Property Value | £7,800 | £13,390 | £16,871 | £17,884 | £15,797 | £71,742 |
| Net Return | £7,500 | £13,241 | £16,884 | £18,075 | £16,171 | £71,871 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change