Flat
EH13
2 beds
1 bath
24/2 Firrhill Crescent, Edinburgh EH13
Scotland, Scotland · EH13
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£-9,758
↘ -17%After 5 Years
Change In Property Value
£41,519
↗ 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 | £7,092 | £7,234 | £7,415 | £7,600 | £7,790 | £37,131 |
| Total Expenses | £9,256 | £9,316 | £9,377 | £9,439 | £9,501 | £46,888 |
| Profit Before Tax | £-2,164 | £-2,082 | £-1,962 | £-1,839 | £-1,711 | £-9,758 |
| Profit After Tax | £-2,164 | £-2,082 | £-1,962 | £-1,839 | £-1,711 | £-9,758 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £2,786 | £3,017 | £6,790 | £9,189 | £9,979 | £31,761 |
| Return From Rental Income (%) | -4% | -4% | -4% | -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