Flat
EH11
1 bed
1 bath
9/3 Stewart Terrace, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£47,200First YearProfit From Rental Income
£-9,209
↘ -20%After 5 Years
Change In Property Value
£35,228
↗ 25%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,156 | £6,279 | £6,436 | £6,597 | £6,762 | £32,230 |
| Total Expenses | £8,170 | £8,228 | £8,287 | £8,347 | £8,406 | £41,439 |
| Profit Before Tax | £-2,014 | £-1,949 | £-1,851 | £-1,750 | £-1,644 | £-9,209 |
| Profit After Tax | £-2,014 | £-1,949 | £-1,851 | £-1,750 | £-1,644 | £-9,209 |
| Change In Property Value | £4,200 | £4,326 | £7,426 | £9,357 | £9,919 | £35,228 |
| Net Return | £2,186 | £2,377 | £5,575 | £7,607 | £8,274 | £26,019 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change