Flat
EH10
2 beds
2 baths
21/5 Maxwell Street, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£124,850First YearProfit From Rental Income
£-10,608
↘ -8%After 5 Years
Change In Property Value
£88,070
↗ 25%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,700 | £14,994 | £15,369 | £15,753 | £16,147 | £76,963 |
| Total Expenses | £17,356 | £17,432 | £17,512 | £17,594 | £17,676 | £87,571 |
| Profit Before Tax | £-2,656 | £-2,438 | £-2,143 | £-1,841 | £-1,530 | £-10,608 |
| Profit After Tax | £-2,656 | £-2,438 | £-2,143 | £-1,841 | £-1,530 | £-10,608 |
| Change In Property Value | £10,500 | £10,815 | £18,566 | £23,393 | £24,796 | £88,070 |
| Net Return | £7,844 | £8,377 | £16,423 | £21,552 | £23,267 | £77,462 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change