Flat
EH11
1 bed
1 bath
18/14 Wardlaw Street, Gorgie, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£-9,235
↘ -20%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,940 | £6,059 | £6,210 | £6,366 | £6,525 | £31,099 |
| Total Expenses | £7,950 | £8,008 | £8,066 | £8,126 | £8,184 | £40,334 |
| Profit Before Tax | £-2,010 | £-1,949 | £-1,856 | £-1,760 | £-1,659 | £-9,235 |
| Profit After Tax | £-2,010 | £-1,949 | £-1,856 | £-1,760 | £-1,659 | £-9,235 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £2,040 | £2,222 | £5,305 | £7,263 | £7,905 | £24,735 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 4% | 5% | 12% | 16% | 17% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change