Flat EH11 1 bed 1 bath

24/3 Wardlaw Place, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£48,850First Year

Profit From Rental Income

After 5 Years

£-9,126

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£36,486

↗ 25%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,384	£6,512	£6,674	£6,841	£7,012	£33,424
Total Expenses	£8,391	£8,450	£8,509	£8,570	£8,630	£42,550
Profit Before Tax	£-2,007	£-1,938	£-1,835	£-1,729	£-1,617	£-9,126
Profit After Tax	£-2,007	£-1,938	£-1,835	£-1,729	£-1,617	£-9,126
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£2,343	£2,542	£5,857	£7,963	£8,656	£27,360
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	5%	5%	12%	16%	18%	56%

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