Flat
EH12
2 beds
1 bath
16 Carrick Knowe Terrace, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£-10,493
↘ -19%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,936 | £7,075 | £7,252 | £7,433 | £7,619 | £36,314 |
| Total Expenses | £9,240 | £9,300 | £9,360 | £9,422 | £9,484 | £46,807 |
| Profit Before Tax | £-2,304 | £-2,225 | £-2,109 | £-1,990 | £-1,865 | £-10,493 |
| Profit After Tax | £-2,304 | £-2,225 | £-2,109 | £-1,990 | £-1,865 | £-10,493 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £2,646 | £2,873 | £6,644 | £9,038 | £9,825 | £31,026 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change