Flat EH4 2 beds 1 bath

Raeburn Place, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£91,300First Year

Profit From Rental Income

After 5 Years

£-9,296

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£66,682

↗ 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	£11,400	£11,628	£11,919	£12,217	£12,522	£59,685
Total Expenses	£13,654	£13,723	£13,795	£13,868	£13,942	£68,981
Profit Before Tax	£-2,254	£-2,095	£-1,876	£-1,652	£-1,419	£-9,296
Profit After Tax	£-2,254	£-2,095	£-1,876	£-1,652	£-1,419	£-9,296
Change In Property Value	£7,950	£8,189	£14,057	£17,712	£18,774	£66,682
Net Return	£5,696	£6,094	£12,181	£16,060	£17,355	£57,386
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
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