Flat EH4 2 beds 1 bath

1/3 Essendean Place, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£54,097First Year

Profit From Rental Income

After 5 Years

£-3,886

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£44,148

↗ 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	£6,876	£7,014	£7,154	£7,333	£7,516	£35,892
Total Expenses	£7,835	£7,899	£7,954	£8,014	£8,075	£39,778
Profit Before Tax	£-959	£-886	£-800	£-681	£-559	£-3,886
Profit After Tax	£-959	£-886	£-800	£-681	£-559	£-3,886
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,148
Net Return	£3,840	£7,354	£9,582	£10,324	£9,162	£40,262
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	7%	14%	18%	19%	17%	74%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change