Flat EH11 2 beds 1 bath

31 Whitson Road, Saughton, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£-8,697

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 25%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,752	£8,970	£9,195	£9,425	£44,921
Total Expenses	£10,595	£10,658	£10,723	£10,789	£10,855	£53,619
Profit Before Tax	£-2,015	£-1,906	£-1,752	£-1,594	£-1,430	£-8,697
Profit After Tax	£-2,015	£-1,906	£-1,752	£-1,594	£-1,430	£-8,697
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£3,835	£4,119	£8,592	£11,439	£12,385	£40,370
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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