Flat
EH4
2 beds
1 bath
11A/2, Leslie Place, Stockbridge, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£83,850First YearProfit From Rental Income
£-425
↘ -1%After 5 Years
Change In Property Value
£67,603
↗ 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 | £10,536 | £10,747 | £10,962 | £11,236 | £11,517 | £54,997 |
| Total Expenses | £10,936 | £11,008 | £11,070 | £11,139 | £11,210 | £55,363 |
| Profit Before Tax | £-400 | £-261 | £-108 | £96 | £307 | £-367 |
| Profit After Tax | £-400 | £-261 | £-108 | £96 | £248 | £-425 |
| Change In Property Value | £7,350 | £12,618 | £15,898 | £16,852 | £14,886 | £67,603 |
| Net Return | £6,950 | £12,357 | £15,790 | £16,948 | £15,134 | £67,178 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| 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