Flat EH14 2 beds 1 bath

Hutchison Cottages, Edinburgh EH14

Scotland, Scotland · EH14

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£-8,723

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 25%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,531	£8,745	£8,963	£9,187	£43,790
Total Expenses	£10,375	£10,437	£10,502	£10,567	£10,632	£52,514
Profit Before Tax	£-2,011	£-1,906	£-1,757	£-1,604	£-1,445	£-8,723
Profit After Tax	£-2,011	£-1,906	£-1,757	£-1,604	£-1,445	£-8,723
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£3,689	£3,965	£8,321	£11,095	£12,016	£39,086
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-14%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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