Flat
EH4
1 bed
1 bath
7 Dean Path Buildings, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£-626
↘ -1%After 5 Years
Change In Property Value
£66,224
↗ 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 | £10,320 | £10,526 | £10,737 | £11,005 | £11,280 | £53,869 |
| Total Expenses | £10,754 | £10,825 | £10,887 | £10,955 | £11,026 | £54,446 |
| Profit Before Tax | £-434 | £-298 | £-150 | £50 | £255 | £-577 |
| Profit After Tax | £-434 | £-298 | £-150 | £50 | £207 | £-626 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £6,766 | £12,062 | £15,424 | £16,558 | £14,789 | £65,598 |
| Return From Rental Income (%) | -1% | 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