Flat EH11 3 beds 3 baths

Slateford Gait, Slateford, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£124,850First Year

Profit From Rental Income

After 5 Years

£-7,328

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£88,070

↗ 25%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,704	£16,097	£16,499	£16,911	£80,607
Total Expenses	£17,426	£17,503	£17,585	£17,669	£17,753	£87,935
Profit Before Tax	£-2,030	£-1,799	£-1,488	£-1,170	£-841	£-7,328
Profit After Tax	£-2,030	£-1,799	£-1,488	£-1,170	£-841	£-7,328
Change In Property Value	£10,500	£10,815	£18,566	£23,393	£24,796	£88,070
Net Return	£8,470	£9,016	£17,077	£22,223	£23,955	£80,742
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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