Flat EH17 1 bed 1 bath

Drum Street, Gilmerton, Edinburgh EH17

Scotland, Scotland · EH17

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£-10,495

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,620	£4,712	£4,830	£4,951	£5,075	£24,188
Total Expenses	£6,826	£6,881	£6,936	£6,992	£7,047	£34,683
Profit Before Tax	£-2,206	£-2,169	£-2,106	£-2,041	£-1,972	£-10,495
Profit After Tax	£-2,206	£-2,169	£-2,106	£-2,041	£-1,972	£-10,495
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£1,094	£1,230	£3,729	£5,311	£5,821	£17,184
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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