Flat EH11 3 beds 1 bath

13/6 Duff Road, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£93,200First Year

Profit From Rental Income

After 5 Years

£-8,026

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£67,940

↗ 25%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,118	£12,421	£12,731	£13,049	£62,199
Total Expenses	£13,900	£13,970	£14,043	£14,118	£14,193	£70,224
Profit Before Tax	£-2,020	£-1,852	£-1,623	£-1,387	£-1,143	£-8,026
Profit After Tax	£-2,020	£-1,852	£-1,623	£-1,387	£-1,143	£-8,026
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£6,080	£6,491	£12,699	£16,659	£17,985	£59,914
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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