Flat
EH4
2 beds
1 bath
9/5 Ferry Gait Crescent, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£-9,835
↘ -19%After 5 Years
Change In Property Value
£37,744
↗ 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 | £6,444 | £6,573 | £6,737 | £6,906 | £7,078 | £33,738 |
| Total Expenses | £8,596 | £8,655 | £8,714 | £8,775 | £8,835 | £43,573 |
| Profit Before Tax | £-2,152 | £-2,082 | £-1,977 | £-1,869 | £-1,756 | £-9,835 |
| Profit After Tax | £-2,152 | £-2,082 | £-1,977 | £-1,869 | £-1,756 | £-9,835 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £2,348 | £2,553 | £5,980 | £8,156 | £8,871 | £27,909 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change