Flat
EH17
1 bed
1 bath
22/5 Southhouse Crescent, Edinburgh EH17
Scotland, Scotland · EH17
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-10,464
↘ -29%After 5 Years
Change In Property Value
£26,421
↗ 25%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,504 | £4,617 | £4,732 | £4,851 | £23,120 |
| Total Expenses | £6,607 | £6,662 | £6,717 | £6,772 | £6,826 | £33,585 |
| Profit Before Tax | £-2,191 | £-2,158 | £-2,100 | £-2,040 | £-1,976 | £-10,464 |
| Profit After Tax | £-2,191 | £-2,158 | £-2,100 | £-2,040 | £-1,976 | £-10,464 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £959 | £1,087 | £3,470 | £4,978 | £5,463 | £15,957 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 15% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change