Flat EH11 2 beds 2 baths

Slateford Gait, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£82,100First Year

Profit From Rental Income

After 5 Years

£-8,294

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£60,391

↗ 25%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,771	£11,040	£11,316	£11,599	£55,288
Total Expenses	£12,578	£12,645	£12,715	£12,786	£12,857	£63,582
Profit Before Tax	£-2,018	£-1,874	£-1,675	£-1,470	£-1,258	£-8,294
Profit After Tax	£-2,018	£-1,874	£-1,675	£-1,470	£-1,258	£-8,294
Change In Property Value	£7,200	£7,416	£12,731	£16,041	£17,003	£60,391
Net Return	£5,182	£5,542	£11,056	£14,571	£15,745	£52,096
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	6%	7%	13%	18%	19%	63%

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