Flat
EH11
2 beds
1 bath
12/8 Calder Court, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£-9,395
↘ -24%After 5 Years
Change In Property Value
£28,937
↗ 25%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,064 | £5,165 | £5,294 | £5,427 | £5,562 | £26,513 |
| Total Expenses | £7,069 | £7,125 | £7,181 | £7,238 | £7,294 | £35,908 |
| Profit Before Tax | £-2,005 | £-1,960 | £-1,887 | £-1,811 | £-1,732 | £-9,395 |
| Profit After Tax | £-2,005 | £-1,960 | £-1,887 | £-1,811 | £-1,732 | £-9,395 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £1,445 | £1,594 | £4,214 | £5,875 | £6,415 | £19,543 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 16% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change