Flat EH15 2 beds 1 bath

3F3, 134B Portobello High Street, Portobello EH15

Scotland, Scotland · EH15

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£-7,437

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£55,358

↗ 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	£9,900	£10,098	£10,350	£10,609	£10,874	£51,832
Total Expenses	£11,719	£11,784	£11,853	£11,922	£11,991	£59,269
Profit Before Tax	£-1,819	£-1,686	£-1,502	£-1,313	£-1,117	£-7,437
Profit After Tax	£-1,819	£-1,686	£-1,502	£-1,313	£-1,117	£-7,437
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£4,782	£5,112	£10,168	£13,391	£14,469	£47,921
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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