Flat
EH11
1 bed
1 bath
16/3 Fairbrae, Edinburgh EH11
Scotland, Scotland · EH11
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£-8,966
↘ -16%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,260 | £7,405 | £7,590 | £7,780 | £7,975 | £38,010 |
| Total Expenses | £9,272 | £9,333 | £9,394 | £9,457 | £9,519 | £46,976 |
| Profit Before Tax | £-2,012 | £-1,928 | £-1,804 | £-1,677 | £-1,545 | £-8,966 |
| Profit After Tax | £-2,012 | £-1,928 | £-1,804 | £-1,677 | £-1,545 | £-8,966 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £2,938 | £3,171 | £6,948 | £9,351 | £10,145 | £32,553 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change