Flat
EH4
1 bed
1 bath
4S Fair-A-Far, Cramond EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£54,625First YearProfit From Rental Income
£-9,742
↘ -18%After 5 Years
Change In Property Value
£40,638
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,948 | £7,087 | £7,264 | £7,446 | £7,632 | £36,377 |
| Total Expenses | £9,102 | £9,162 | £9,223 | £9,285 | £9,346 | £46,119 |
| Profit Before Tax | £-2,154 | £-2,075 | £-1,959 | £-1,839 | £-1,714 | £-9,742 |
| Profit After Tax | £-2,154 | £-2,075 | £-1,959 | £-1,839 | £-1,714 | £-9,742 |
| Change In Property Value | £4,845 | £4,990 | £8,567 | £10,794 | £11,442 | £40,638 |
| Net Return | £2,691 | £2,915 | £6,608 | £8,955 | £9,727 | £30,896 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change