Flat
EH14
1 bed
1 bath
10-2 Moat Terrace, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£-8,992
↘ -17%After 5 Years
Change In Property Value
£40,261
↗ 25%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,185 | £7,365 | £7,549 | £7,737 | £36,879 |
| Total Expenses | £9,052 | £9,112 | £9,173 | £9,236 | £9,297 | £45,871 |
| Profit Before Tax | £-2,008 | £-1,928 | £-1,809 | £-1,687 | £-1,560 | £-8,992 |
| Profit After Tax | £-2,008 | £-1,928 | £-1,809 | £-1,687 | £-1,560 | £-8,992 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £2,792 | £3,016 | £6,678 | £9,007 | £9,776 | £31,269 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change