Flat
EH12
1 bed
1 bath
Burnbrae Drive, East Craigs, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£-10,528
↘ -17%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,711 | £7,904 | £8,102 | £8,304 | £39,581 |
| Total Expenses | £9,898 | £9,959 | £10,021 | £10,084 | £10,147 | £50,109 |
| Profit Before Tax | £-2,338 | £-2,247 | £-2,117 | £-1,983 | £-1,843 | £-10,528 |
| Profit After Tax | £-2,338 | £-2,247 | £-2,117 | £-1,983 | £-1,843 | £-10,528 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £3,063 | £3,315 | £7,431 | £10,048 | £10,909 | £34,765 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change