Flat
EH4
2 beds
2 baths
20/6 Ferry Gait Crescent, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£-3,466
↘ -6%After 5 Years
Change In Property Value
£46,908
↗ 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 | £7,308 | £7,454 | £7,603 | £7,793 | £7,988 | £38,147 |
| Total Expenses | £8,201 | £8,265 | £8,321 | £8,382 | £8,444 | £41,613 |
| Profit Before Tax | £-893 | £-811 | £-718 | £-589 | £-456 | £-3,466 |
| Profit After Tax | £-893 | £-811 | £-718 | £-589 | £-456 | £-3,466 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £4,207 | £7,944 | £10,313 | £11,105 | £9,873 | £43,443 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| 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