Flat EH13 1 bed 1 bath

50 1F1 Spylaw Street, Edinburgh EH13

Scotland, Scotland · EH13

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£-9,576

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,604	£8,776	£8,995	£9,220	£9,451	£45,047
Total Expenses	£10,795	£10,859	£10,924	£10,990	£11,056	£54,623
Profit Before Tax	£-2,191	£-2,083	£-1,928	£-1,769	£-1,605	£-9,576
Profit After Tax	£-2,191	£-2,083	£-1,928	£-1,769	£-1,605	£-9,576
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£3,809	£4,097	£8,681	£11,598	£12,565	£40,750
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	6%	6%	13%	17%	18%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change