Flat EH10 3 beds 1 bath

146 (3F2) Morningside Road, Morningside, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£154,950First Year

Profit From Rental Income

After 5 Years

£-10,641

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£105,684

↗ 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	£17,640	£17,993	£18,443	£18,904	£19,376	£92,355
Total Expenses	£20,428	£20,509	£20,597	£20,687	£20,777	£102,996
Profit Before Tax	£-2,788	£-2,516	£-2,154	£-1,783	£-1,400	£-10,641
Profit After Tax	£-2,788	£-2,516	£-2,154	£-1,783	£-1,400	£-10,641
Change In Property Value	£12,600	£12,978	£22,279	£28,071	£29,756	£105,684
Net Return	£9,813	£10,462	£20,125	£26,288	£28,355	£95,043
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	6%	7%	13%	17%	18%	61%

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