Flat
EH4
2 beds
1 bath
Telford Drive, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£-4,461
↘ -9%After 5 Years
Change In Property Value
£40,010
↗ 28%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,240 | £6,365 | £6,492 | £6,654 | £6,821 | £32,572 |
| Total Expenses | £7,289 | £7,352 | £7,406 | £7,464 | £7,523 | £37,033 |
| Profit Before Tax | £-1,049 | £-987 | £-913 | £-809 | £-702 | £-4,461 |
| Profit After Tax | £-1,049 | £-987 | £-913 | £-809 | £-702 | £-4,461 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £3,301 | £6,480 | £8,496 | £9,164 | £8,108 | £35,549 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change