Flat EH4 2 beds 1 bath

Telford Drive, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£48,850First Year

Profit From Rental Income

After 5 Years

£-9,805

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£36,486

↗ 25%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,365	£6,524	£6,687	£6,854	£32,670
Total Expenses	£8,377	£8,435	£8,494	£8,554	£8,614	£42,475
Profit Before Tax	£-2,137	£-2,071	£-1,970	£-1,867	£-1,760	£-9,805
Profit After Tax	£-2,137	£-2,071	£-1,970	£-1,867	£-1,760	£-9,805
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£2,213	£2,410	£5,721	£7,824	£8,513	£26,681
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	5%	5%	12%	16%	17%	55%

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