Flat
EH10
5 beds
3 baths
5 4F1 Barclay Place, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£200,100First YearProfit From Rental Income
£-10,662
↘ -5%After 5 Years
Change In Property Value
£132,105
↗ 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 | £22,056 | £22,497 | £23,060 | £23,636 | £24,227 | £115,476 |
| Total Expenses | £25,035 | £25,125 | £25,224 | £25,326 | £25,428 | £126,138 |
| Profit Before Tax | £-2,979 | £-2,628 | £-2,165 | £-1,690 | £-1,201 | £-10,662 |
| Profit After Tax | £-2,979 | £-2,628 | £-2,165 | £-1,690 | £-1,201 | £-10,662 |
| Change In Property Value | £15,750 | £16,223 | £27,849 | £35,089 | £37,195 | £132,105 |
| Net Return | £12,771 | £13,595 | £25,684 | £33,399 | £35,994 | £121,443 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| 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