Flat
EH14
2 beds
1 bath
82/3 Longstone Street, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-9,343
↘ -22%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,606 | £5,746 | £5,890 | £6,037 | £28,775 |
| Total Expenses | £7,509 | £7,566 | £7,623 | £7,681 | £7,739 | £38,118 |
| Profit Before Tax | £-2,013 | £-1,960 | £-1,877 | £-1,791 | £-1,702 | £-9,343 |
| Profit After Tax | £-2,013 | £-1,960 | £-1,877 | £-1,791 | £-1,702 | £-9,343 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £1,737 | £1,902 | £4,754 | £6,563 | £7,154 | £22,111 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change