Flat
EH12
1 bed
1 bath
96/5 South Gyle Wynd, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£56,900First YearProfit From Rental Income
£-10,522
↘ -18%After 5 Years
Change In Property Value
£42,274
↗ 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 | £7,056 | £7,197 | £7,377 | £7,561 | £7,751 | £36,942 |
| Total Expenses | £9,371 | £9,431 | £9,492 | £9,554 | £9,616 | £47,464 |
| Profit Before Tax | £-2,315 | £-2,234 | £-2,115 | £-1,993 | £-1,865 | £-10,522 |
| Profit After Tax | £-2,315 | £-2,234 | £-2,115 | £-1,993 | £-1,865 | £-10,522 |
| Change In Property Value | £5,040 | £5,191 | £8,912 | £11,229 | £11,902 | £42,274 |
| Net Return | £2,725 | £2,957 | £6,797 | £9,236 | £10,037 | £31,751 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| 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