Flat EH4 1 bed 1 bath

93/2 Orchard Brae Avenue, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-9,275

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£12,036	£12,277	£12,584	£12,898	£13,221	£63,015
Total Expenses	£14,313	£14,383	£14,456	£14,532	£14,607	£72,290
Profit Before Tax	£-2,277	£-2,106	£-1,873	£-1,633	£-1,386	£-9,275
Profit After Tax	£-2,277	£-2,106	£-1,873	£-1,633	£-1,386	£-9,275
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£6,123	£6,546	£12,980	£17,081	£18,451	£61,181
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	6%	7%	13%	18%	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