Flat
EH14
1 bed
1 bath
4/1 Laichpark Place, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£-9,260
↘ -21%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,724 | £5,838 | £5,984 | £6,134 | £6,287 | £29,968 |
| Total Expenses | £7,730 | £7,788 | £7,845 | £7,904 | £7,962 | £39,229 |
| Profit Before Tax | £-2,006 | £-1,949 | £-1,861 | £-1,770 | £-1,675 | £-9,260 |
| Profit After Tax | £-2,006 | £-1,949 | £-1,861 | £-1,770 | £-1,675 | £-9,260 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £1,894 | £2,068 | £5,035 | £6,919 | £7,536 | £23,451 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change