Flat
EH11
1 bed
1 bath
Wardlaw Place, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£-9,126
↘ -19%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change