Flat
EH11
2 beds
1 bath
7/4 Richmond Terrace, Haymarket, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£95,100First YearProfit From Rental Income
£-8,000
↘ -8%After 5 Years
Change In Property Value
£69,198
↗ 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 | £12,096 | £12,338 | £12,646 | £12,963 | £13,287 | £63,329 |
| Total Expenses | £14,120 | £14,190 | £14,264 | £14,340 | £14,415 | £71,329 |
| Profit Before Tax | £-2,024 | £-1,852 | £-1,618 | £-1,377 | £-1,128 | £-8,000 |
| Profit After Tax | £-2,024 | £-1,852 | £-1,618 | £-1,377 | £-1,128 | £-8,000 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £6,226 | £6,645 | £12,970 | £17,003 | £18,355 | £61,198 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change