Flat EH14 3 beds 3 baths

11/4 Appin Place, Edinburgh EH14

Scotland, Scotland · EH14

Initial Investment

First Year

£108,400First Year

Profit From Rental Income

After 5 Years

£-7,649

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£78,005

↗ 25%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,917	£14,265	£14,621	£14,987	£71,434
Total Expenses	£15,664	£15,737	£15,815	£15,894	£15,973	£79,083
Profit Before Tax	£-2,020	£-1,820	£-1,550	£-1,273	£-986	£-7,649
Profit After Tax	£-2,020	£-1,820	£-1,550	£-1,273	£-986	£-7,649
Change In Property Value	£9,300	£9,579	£16,444	£20,719	£21,963	£78,005
Net Return	£7,280	£7,759	£14,894	£19,447	£20,976	£70,356
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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