Flat
EH12
1 bed
1 bath
South Gyle Mains, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£-10,483
↘ -21%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,096 | £6,218 | £6,373 | £6,533 | £6,696 | £31,916 |
| Total Expenses | £8,362 | £8,421 | £8,479 | £8,539 | £8,598 | £42,399 |
| Profit Before Tax | £-2,266 | £-2,203 | £-2,106 | £-2,006 | £-1,902 | £-10,483 |
| Profit After Tax | £-2,266 | £-2,203 | £-2,106 | £-2,006 | £-1,902 | £-10,483 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £2,084 | £2,278 | £5,586 | £7,685 | £8,371 | £26,003 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change