Flat
EH17
2 beds
1 bath
9/6 Durie Loan, Edinburgh EH17
Scotland, Scotland · EH17
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£-10,533
↘ -16%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,980 | £8,140 | £8,343 | £8,552 | £8,765 | £41,780 |
| Total Expenses | £10,336 | £10,398 | £10,462 | £10,526 | £10,590 | £52,313 |
| Profit Before Tax | £-2,356 | £-2,259 | £-2,118 | £-1,975 | £-1,825 | £-10,533 |
| Profit After Tax | £-2,356 | £-2,259 | £-2,118 | £-1,975 | £-1,825 | £-10,533 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £3,344 | £3,612 | £7,960 | £10,724 | £11,636 | £37,277 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change