Flat
EH10
3 beds
1 bath
11 Morningside Gardens, Morningside, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£176,020First YearProfit From Rental Income
£-10,636
↘ -6%After 5 Years
Change In Property Value
£118,014
↗ 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 | £19,704 | £20,098 | £20,601 | £21,116 | £21,643 | £103,162 |
| Total Expenses | £22,578 | £22,663 | £22,757 | £22,852 | £22,947 | £113,797 |
| Profit Before Tax | £-2,874 | £-2,565 | £-2,156 | £-1,736 | £-1,304 | £-10,636 |
| Profit After Tax | £-2,874 | £-2,565 | £-2,156 | £-1,736 | £-1,304 | £-10,636 |
| Change In Property Value | £14,070 | £14,492 | £24,878 | £31,346 | £33,227 | £118,014 |
| Net Return | £11,196 | £11,927 | £22,722 | £29,610 | £31,923 | £107,378 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| 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