Flat
EH4
2 beds
1 bath
Raeburn Place, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£91,300First YearProfit From Rental Income
£313
↗ 0%After 5 Years
Change In Property Value
£73,122
↗ 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 | £11,400 | £11,628 | £11,861 | £12,157 | £12,461 | £59,507 |
| Total Expenses | £11,666 | £11,739 | £11,803 | £11,875 | £11,948 | £59,032 |
| Profit Before Tax | £-266 | £-111 | £57 | £282 | £513 | £475 |
| Profit After Tax | £-266 | £-111 | £46 | £229 | £416 | £313 |
| Change In Property Value | £7,950 | £13,648 | £17,196 | £18,228 | £16,101 | £73,122 |
| Net Return | £7,684 | £13,536 | £17,242 | £18,456 | £16,517 | £73,435 |
| 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