Flat
EH10
5 beds
1 bath
146 2F2 Morningside Road, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£157,100First YearProfit From Rental Income
£-10,615
↘ -7%After 5 Years
Change In Property Value
£106,942
↗ 25%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,856 | £18,213 | £18,668 | £19,135 | £19,614 | £93,486 |
| Total Expenses | £20,647 | £20,729 | £20,818 | £20,908 | £20,999 | £104,101 |
| Profit Before Tax | £-2,791 | £-2,516 | £-2,149 | £-1,773 | £-1,385 | £-10,615 |
| Profit After Tax | £-2,791 | £-2,516 | £-2,149 | £-1,773 | £-1,385 | £-10,615 |
| Change In Property Value | £12,750 | £13,133 | £22,544 | £28,406 | £30,110 | £106,942 |
| Net Return | £9,959 | £10,616 | £20,395 | £26,633 | £28,725 | £96,327 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 18% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change