Flat EH11 2 beds 1 bath

25/3 Stenhouse Gardens, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£64,597First Year

Profit From Rental Income

After 5 Years

£-8,722

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£47,808

↗ 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	£8,364	£8,531	£8,745	£8,963	£9,187	£43,790
Total Expenses	£10,374	£10,437	£10,501	£10,567	£10,632	£52,513
Profit Before Tax	£-2,010	£-1,906	£-1,757	£-1,604	£-1,445	£-8,722
Profit After Tax	£-2,010	£-1,906	£-1,757	£-1,604	£-1,445	£-8,722
Change In Property Value	£5,700	£5,871	£10,078	£12,699	£13,461	£47,808
Net Return	£3,689	£3,965	£8,321	£11,095	£12,016	£39,086
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-14%
Total Net Return (%)	6%	6%	13%	17%	19%	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