Flat EH10 3 beds 1 bath

24 1 Morningside Road, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£131,300First Year

Profit From Rental Income

After 5 Years

£-10,587

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£91,844

↗ 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	£15,336	£15,643	£16,034	£16,435	£16,845	£80,293
Total Expenses	£18,015	£18,092	£18,174	£18,258	£18,341	£90,879
Profit Before Tax	£-2,679	£-2,449	£-2,140	£-1,823	£-1,496	£-10,587
Profit After Tax	£-2,679	£-2,449	£-2,140	£-1,823	£-1,496	£-10,587
Change In Property Value	£10,950	£11,279	£19,361	£24,395	£25,859	£91,844
Net Return	£8,271	£8,830	£17,221	£22,572	£24,363	£81,258
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	6%	7%	13%	17%	19%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change