Flat
EH11
1 bed
1 bath
Hermand Crescent, Slateford, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£-8,186
↘ -10%After 5 Years
Change In Property Value
£62,907
↗ 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 | £11,004 | £11,224 | £11,505 | £11,792 | £12,087 | £57,612 |
| Total Expenses | £13,019 | £13,087 | £13,158 | £13,231 | £13,303 | £65,798 |
| Profit Before Tax | £-2,015 | £-1,863 | £-1,653 | £-1,439 | £-1,216 | £-8,186 |
| Profit After Tax | £-2,015 | £-1,863 | £-1,653 | £-1,439 | £-1,216 | £-8,186 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £5,485 | £5,862 | £11,608 | £15,271 | £16,496 | £54,721 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 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