Flat
EH11
2 beds
2 baths
Gorgie Road, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£231,920First YearProfit From Rental Income
£-5,099
↘ -2%After 5 Years
Change In Property Value
£150,726
↗ 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 | £26,352 | £26,879 | £27,551 | £28,240 | £28,946 | £137,968 |
| Total Expenses | £28,401 | £28,499 | £28,609 | £28,722 | £28,835 | £143,067 |
| Profit Before Tax | £-2,049 | £-1,620 | £-1,058 | £-482 | £110 | £-5,099 |
| Profit After Tax | £-2,049 | £-1,620 | £-1,058 | £-482 | £110 | £-5,099 |
| Change In Property Value | £17,970 | £18,509 | £31,774 | £40,035 | £42,437 | £150,726 |
| Net Return | £15,921 | £16,889 | £30,716 | £39,553 | £42,548 | £145,627 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 7% | 13% | 17% | 18% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change