Flat EH16 2 beds 1 bath

Lasswade Road, Edinburgh EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£69,850First Year

Profit From Rental Income

After 5 Years

£-9,550

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£51,584

↗ 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	£8,820	£8,996	£9,221	£9,452	£9,688	£46,178
Total Expenses	£11,015	£11,079	£11,144	£11,211	£11,278	£55,728
Profit Before Tax	£-2,195	£-2,083	£-1,923	£-1,760	£-1,590	£-9,550
Profit After Tax	£-2,195	£-2,083	£-1,923	£-1,760	£-1,590	£-9,550
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£3,955	£4,252	£8,951	£11,942	£12,934	£42,034
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
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