Flat
EH11
1 bed
1 bath
2/6 Smithfield Street, Gorgie, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£-9,074
↘ -17%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,816 | £6,952 | £7,126 | £7,304 | £7,487 | £35,686 |
| Total Expenses | £8,831 | £8,891 | £8,951 | £9,013 | £9,074 | £44,760 |
| Profit Before Tax | £-2,015 | £-1,939 | £-1,825 | £-1,709 | £-1,587 | £-9,074 |
| Profit After Tax | £-2,015 | £-1,939 | £-1,825 | £-1,709 | £-1,587 | £-9,074 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £2,635 | £2,851 | £6,397 | £8,651 | £9,394 | £29,928 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change