Flat
EH10
2 beds
2 baths
Rattray Drive, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£144,200First YearProfit From Rental Income
£-10,601
↘ -7%After 5 Years
Change In Property Value
£99,393
↗ 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 | £16,596 | £16,928 | £17,351 | £17,785 | £18,230 | £86,889 |
| Total Expenses | £19,331 | £19,410 | £19,496 | £19,583 | £19,670 | £97,490 |
| Profit Before Tax | £-2,735 | £-2,482 | £-2,145 | £-1,798 | £-1,441 | £-10,601 |
| Profit After Tax | £-2,735 | £-2,482 | £-2,145 | £-1,798 | £-1,441 | £-10,601 |
| Change In Property Value | £11,850 | £12,206 | £20,953 | £26,400 | £27,985 | £99,393 |
| Net Return | £9,115 | £9,723 | £18,808 | £24,602 | £26,544 | £88,792 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 18% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change