Flat
EH4
1 bed
1 bath
Raeburn Street, Stockbridge, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£95,100First YearProfit From Rental Income
£-9,300
↘ -10%After 5 Years
Change In Property Value
£69,198
↗ 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 | £11,820 | £12,056 | £12,358 | £12,667 | £12,983 | £61,884 |
| Total Expenses | £14,093 | £14,162 | £14,235 | £14,310 | £14,384 | £71,185 |
| Profit Before Tax | £-2,273 | £-2,106 | £-1,878 | £-1,643 | £-1,401 | £-9,300 |
| Profit After Tax | £-2,273 | £-2,106 | £-1,878 | £-1,643 | £-1,401 | £-9,300 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £5,977 | £6,392 | £12,710 | £16,737 | £18,082 | £59,897 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 7% | 13% | 18% | 19% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change