Flat
EH10
2 beds
1 bath
7, 3F2, Viewforth Gardens, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£103,840First YearProfit From Rental Income
£-10,584
↘ -10%After 5 Years
Change In Property Value
£74,985
↗ 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 | £12,516 | £12,766 | £13,085 | £13,413 | £13,748 | £65,528 |
| Total Expenses | £15,075 | £15,146 | £15,221 | £15,297 | £15,373 | £76,112 |
| Profit Before Tax | £-2,559 | £-2,379 | £-2,135 | £-1,885 | £-1,625 | £-10,584 |
| Profit After Tax | £-2,559 | £-2,379 | £-2,135 | £-1,885 | £-1,625 | £-10,584 |
| Change In Property Value | £8,940 | £9,208 | £15,807 | £19,917 | £21,112 | £74,985 |
| Net Return | £6,381 | £6,829 | £13,672 | £18,033 | £19,487 | £64,402 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change