Flat
EH15
1 bed
1 bath
5 Westbank Street, Edinburgh EH15
Scotland, Scotland · EH15
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£-8,174
↘ -15%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,428 | £7,577 | £7,766 | £7,960 | £8,159 | £38,890 |
| Total Expenses | £9,289 | £9,350 | £9,412 | £9,475 | £9,538 | £47,064 |
| Profit Before Tax | £-1,861 | £-1,773 | £-1,646 | £-1,515 | £-1,379 | £-8,174 |
| Profit After Tax | £-1,861 | £-1,773 | £-1,646 | £-1,515 | £-1,379 | £-8,174 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £3,089 | £3,325 | £7,106 | £9,513 | £10,311 | £33,344 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 18% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change