Flat EH11 4 beds 1 bath

354/1 Gorgie Road, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£-8,455

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£55,358

↗ 25%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,684	£9,878	£10,125	£10,378	£10,637	£50,701
Total Expenses	£11,697	£11,762	£11,830	£11,899	£11,968	£59,156
Profit Before Tax	£-2,013	£-1,885	£-1,705	£-1,521	£-1,331	£-8,455
Profit After Tax	£-2,013	£-1,885	£-1,705	£-1,521	£-1,331	£-8,455
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£4,587	£4,913	£9,965	£13,183	£14,256	£46,904
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	6%	7%	13%	18%	19%	62%

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