Flat EH16 2 beds 1 bath

10/3 Liberton Place, Liberton, Edinburgh EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£76,850First Year

Profit From Rental Income

After 5 Years

£-9,503

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£56,616

↗ 25%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,672	£9,865	£10,112	£10,365	£10,624	£50,638
Total Expenses	£11,894	£11,959	£12,027	£12,096	£12,165	£60,141
Profit Before Tax	£-2,222	£-2,094	£-1,915	£-1,731	£-1,541	£-9,503
Profit After Tax	£-2,222	£-2,094	£-1,915	£-1,731	£-1,541	£-9,503
Change In Property Value	£6,750	£6,953	£11,935	£15,038	£15,941	£56,616
Net Return	£4,528	£4,859	£10,020	£13,307	£14,400	£47,113
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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