Flat
EH4
3 beds
1 bath
Pennywell Road, Edinburgh, Midlothian EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£-3,045
↘ -5%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,740 | £7,895 | £8,053 | £8,254 | £8,460 | £40,402 |
| Total Expenses | £8,566 | £8,631 | £8,688 | £8,750 | £8,813 | £43,447 |
| Profit Before Tax | £-826 | £-736 | £-635 | £-496 | £-353 | £-3,045 |
| Profit After Tax | £-826 | £-736 | £-635 | £-496 | £-353 | £-3,045 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £4,575 | £8,534 | £11,045 | £11,885 | £10,584 | £46,623 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change