Flat EH4 2 beds 1 bath

8/3 Raeburn Place, Stockbridge, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£145,920First Year

Profit From Rental Income

After 5 Years

£-8,737

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£100,400

↗ 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	£17,160	£17,503	£17,941	£18,389	£18,849	£89,842
Total Expenses	£19,546	£19,627	£19,713	£19,802	£19,891	£98,579
Profit Before Tax	£-2,386	£-2,123	£-1,773	£-1,413	£-1,042	£-8,737
Profit After Tax	£-2,386	£-2,123	£-1,773	£-1,413	£-1,042	£-8,737
Change In Property Value	£11,970	£12,329	£21,165	£26,668	£28,268	£100,400
Net Return	£9,584	£10,206	£19,392	£25,255	£27,226	£91,663
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	7%	13%	17%	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