Flat EH11 2 beds 1 bath

30/3 Richmond Terrace, Haymarket EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£83,850First Year

Profit From Rental Income

After 5 Years

£-8,269

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£61,649

↗ 25%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,992	£11,266	£11,548	£11,837	£56,418
Total Expenses	£12,798	£12,866	£12,936	£13,008	£13,080	£64,687
Profit Before Tax	£-2,022	£-1,874	£-1,670	£-1,460	£-1,243	£-8,269
Profit After Tax	£-2,022	£-1,874	£-1,670	£-1,460	£-1,243	£-8,269
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£5,328	£5,696	£11,326	£14,915	£16,115	£53,380
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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