Flat
EH14
2 beds
2 baths
Somerville Road, Balerno, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-7,917
↘ -8%After 5 Years
Change In Property Value
£70,456
↗ 25%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,324 | £12,570 | £12,885 | £13,207 | £13,537 | £64,523 |
| Total Expenses | £14,341 | £14,412 | £14,486 | £14,563 | £14,638 | £72,441 |
| Profit Before Tax | £-2,017 | £-1,842 | £-1,602 | £-1,356 | £-1,101 | £-7,917 |
| Profit After Tax | £-2,017 | £-1,842 | £-1,602 | £-1,356 | £-1,101 | £-7,917 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £6,383 | £6,810 | £13,251 | £17,359 | £18,736 | £62,539 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change