Flat
EH11
1 bed
1 bath
29(2F4), Watson Crescent, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£-8,940
↘ -16%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,626 | £7,816 | £8,012 | £8,212 | £39,141 |
| Total Expenses | £9,492 | £9,553 | £9,615 | £9,679 | £9,741 | £48,081 |
| Profit Before Tax | £-2,016 | £-1,928 | £-1,799 | £-1,667 | £-1,530 | £-8,940 |
| Profit After Tax | £-2,016 | £-1,928 | £-1,799 | £-1,667 | £-1,530 | £-8,940 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £3,084 | £3,325 | £7,218 | £9,695 | £10,514 | £33,837 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 18% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change