Flat
EH14
2 beds
1 bath
Kingsknowe Court, Kingsknowe, Edinburgh EH14
Scotland, Scotland · EH14
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£-9,100
↘ -18%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,732 | £6,900 | £7,073 | £7,250 | £34,555 |
| Total Expenses | £8,611 | £8,670 | £8,730 | £8,791 | £8,852 | £43,655 |
| Profit Before Tax | £-2,011 | £-1,938 | £-1,830 | £-1,719 | £-1,602 | £-9,100 |
| Profit After Tax | £-2,011 | £-1,938 | £-1,830 | £-1,719 | £-1,602 | £-9,100 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £2,489 | £2,697 | £6,127 | £8,307 | £9,025 | £28,644 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change