Flat EH11 2 beds 1 bath

85/1 Ashley Terrace, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£142,050First Year

Profit From Rental Income

After 5 Years

£-6,951

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£98,135

↗ 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	£17,160	£17,503	£17,941	£18,389	£18,849	£89,842
Total Expenses	£19,189	£19,270	£19,356	£19,445	£19,534	£96,794
Profit Before Tax	£-2,029	£-1,766	£-1,416	£-1,056	£-685	£-6,951
Profit After Tax	£-2,029	£-1,766	£-1,416	£-1,056	£-685	£-6,951
Change In Property Value	£11,700	£12,051	£20,688	£26,066	£27,630	£98,135
Net Return	£9,671	£10,285	£19,272	£25,011	£26,946	£91,184
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	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