Flat
EH4
1 bed
1 bath
7 Dean Path Buildings, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£-9,425
↘ -11%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,526 | £10,790 | £11,059 | £11,336 | £54,031 |
| Total Expenses | £12,554 | £12,621 | £12,690 | £12,761 | £12,831 | £63,456 |
| Profit Before Tax | £-2,234 | £-2,094 | £-1,900 | £-1,701 | £-1,495 | £-9,425 |
| Profit After Tax | £-2,234 | £-2,094 | £-1,900 | £-1,701 | £-1,495 | £-9,425 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £4,966 | £5,322 | £10,830 | £14,339 | £15,508 | £50,966 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change