Flat
EH4
2 beds
2 baths
Muirhouse Crescent, Muirhouse, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£-9,680
↘ -16%After 5 Years
Change In Property Value
£45,293
↗ 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 | £7,740 | £7,895 | £8,092 | £8,294 | £8,502 | £40,523 |
| Total Expenses | £9,916 | £9,977 | £10,040 | £10,104 | £10,167 | £50,203 |
| Profit Before Tax | £-2,176 | £-2,082 | £-1,948 | £-1,809 | £-1,665 | £-9,680 |
| Profit After Tax | £-2,176 | £-2,082 | £-1,948 | £-1,809 | £-1,665 | £-9,680 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £3,225 | £3,480 | £7,601 | £10,221 | £11,087 | £35,613 |
| 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