Flat
EH4
2 beds
1 bath
Muirhouse Place East, Edinburgh, Midlothian EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£-9,809
↘ -19%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,660 | £6,793 | £6,963 | £7,137 | £7,316 | £34,869 |
| Total Expenses | £8,816 | £8,875 | £8,935 | £8,996 | £9,057 | £44,678 |
| Profit Before Tax | £-2,156 | £-2,082 | £-1,972 | £-1,859 | £-1,741 | £-9,809 |
| Profit After Tax | £-2,156 | £-2,082 | £-1,972 | £-1,859 | £-1,741 | £-9,809 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £2,494 | £2,708 | £6,250 | £8,501 | £9,240 | £29,193 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change