Flat
EH12
1 bed
1 bath
1/2 Kirklands, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£47,200First YearProfit From Rental Income
£-10,509
↘ -22%After 5 Years
Change In Property Value
£35,228
↗ 25%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,880 | £5,998 | £6,148 | £6,301 | £6,459 | £30,785 |
| Total Expenses | £8,143 | £8,200 | £8,258 | £8,317 | £8,376 | £41,294 |
| Profit Before Tax | £-2,263 | £-2,203 | £-2,111 | £-2,016 | £-1,917 | £-10,509 |
| Profit After Tax | £-2,263 | £-2,203 | £-2,111 | £-2,016 | £-1,917 | £-10,509 |
| Change In Property Value | £4,200 | £4,326 | £7,426 | £9,357 | £9,919 | £35,228 |
| Net Return | £1,938 | £2,123 | £5,316 | £7,341 | £8,001 | £24,719 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 17% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change