Flat EH4 2 beds 2 baths

50 West Werberside, Fettes, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£85,600First Year

Profit From Rental Income

After 5 Years

£-9,373

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£62,907

↗ 25%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,967	£11,241	£11,522	£11,810	£56,293
Total Expenses	£12,994	£13,061	£13,132	£13,204	£13,275	£65,666
Profit Before Tax	£-2,242	£-2,094	£-1,891	£-1,682	£-1,465	£-9,373
Profit After Tax	£-2,242	£-2,094	£-1,891	£-1,682	£-1,465	£-9,373
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£5,258	£5,631	£11,371	£15,028	£16,247	£53,534
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	6%	7%	13%	18%	19%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change