Flat EH4 2 beds 2 baths

12/2 West Pilton Road, Pilton, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£-9,654

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,956	£8,115	£8,318	£8,526	£8,739	£41,654
Total Expenses	£10,135	£10,197	£10,261	£10,325	£10,389	£51,308
Profit Before Tax	£-2,179	£-2,082	£-1,943	£-1,799	£-1,650	£-9,654
Profit After Tax	£-2,179	£-2,082	£-1,943	£-1,799	£-1,650	£-9,654
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£3,371	£3,634	£7,871	£10,565	£11,457	£36,897
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	5%	6%	13%	17%	18%	59%

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