Flat
EH4
1 bed
1 bath
Dean Park Street, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£-9,529
↘ -13%After 5 Years
Change In Property Value
£55,358
↗ 25%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,645 | £9,886 | £10,133 | £10,387 | £49,508 |
| Total Expenses | £11,674 | £11,739 | £11,806 | £11,875 | £11,943 | £59,037 |
| Profit Before Tax | £-2,218 | £-2,094 | £-1,920 | £-1,741 | £-1,556 | £-9,529 |
| Profit After Tax | £-2,218 | £-2,094 | £-1,920 | £-1,741 | £-1,556 | £-9,529 |
| Change In Property Value | £6,600 | £6,798 | £11,670 | £14,704 | £15,586 | £55,358 |
| Net Return | £4,382 | £4,704 | £9,750 | £12,963 | £14,030 | £45,829 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change