Flat
EH4
1 bed
1 bath
4S Fair-A-Far, Cramond EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£-3,676
↘ -7%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,092 | £7,234 | £7,379 | £7,563 | £7,752 | £37,019 |
| Total Expenses | £8,018 | £8,082 | £8,138 | £8,198 | £8,260 | £40,696 |
| Profit Before Tax | £-926 | £-848 | £-759 | £-635 | £-508 | £-3,676 |
| Profit After Tax | £-926 | £-848 | £-759 | £-635 | £-508 | £-3,676 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £4,024 | £7,649 | £9,948 | £10,714 | £9,518 | £41,853 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change