Flat
EH4
2 beds
1 bath
3/11 Alan Breck Gardens, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£53,711First YearProfit From Rental Income
£-3,933
↘ -7%After 5 Years
Change In Property Value
£43,842
↗ 28%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,828 | £6,965 | £7,104 | £7,281 | £7,463 | £35,641 |
| Total Expenses | £7,795 | £7,859 | £7,914 | £7,973 | £8,034 | £39,575 |
| Profit Before Tax | £-967 | £-894 | £-810 | £-692 | £-571 | £-3,933 |
| Profit After Tax | £-967 | £-894 | £-810 | £-692 | £-571 | £-3,933 |
| Change In Property Value | £4,767 | £8,183 | £10,310 | £10,929 | £9,654 | £43,842 |
| Net Return | £3,800 | £7,289 | £9,500 | £10,237 | £9,083 | £39,909 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change