Flat
EH16
2 beds
1 bath
45/6 Double Hedges Park, Liberton, Edinburgh EH16
Scotland, Scotland · EH16
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£-9,732
↘ -17%After 5 Years
Change In Property Value
£42,777
↗ 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 | £7,308 | £7,454 | £7,641 | £7,832 | £8,027 | £38,262 |
| Total Expenses | £9,476 | £9,536 | £9,598 | £9,661 | £9,723 | £47,993 |
| Profit Before Tax | £-2,168 | £-2,082 | £-1,957 | £-1,829 | £-1,696 | £-9,732 |
| Profit After Tax | £-2,168 | £-2,082 | £-1,957 | £-1,829 | £-1,696 | £-9,732 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £2,932 | £3,171 | £7,060 | £9,533 | £10,348 | £33,045 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 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