Flat
EH12
1 bed
1 bath
128 South Gyle Mains, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£-10,488
↘ -20%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,516 | £6,646 | £6,812 | £6,983 | £7,157 | £34,115 |
| Total Expenses | £8,801 | £8,860 | £8,920 | £8,981 | £9,041 | £44,603 |
| Profit Before Tax | £-2,285 | £-2,214 | £-2,107 | £-1,998 | £-1,883 | £-10,488 |
| Profit After Tax | £-2,285 | £-2,214 | £-2,107 | £-1,998 | £-1,883 | £-10,488 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £2,365 | £2,576 | £6,115 | £8,362 | £9,098 | £28,514 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 17% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change