Flat EH16 2 beds 2 baths

9 Cellar Bank, Peffermill Road, Prestonfield EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£-9,524

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 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	£9,036	£9,217	£9,447	£9,683	£9,925	£47,309
Total Expenses	£11,235	£11,299	£11,365	£11,433	£11,500	£56,833
Profit Before Tax	£-2,199	£-2,083	£-1,918	£-1,750	£-1,574	£-9,524
Profit After Tax	£-2,199	£-2,083	£-1,918	£-1,750	£-1,574	£-9,524
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£4,101	£4,406	£9,221	£12,286	£13,303	£43,318
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	6%	6%	13%	17%	19%	60%

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