Flat
EH4
2 beds
1 bath
1/3 Essendean Place, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£54,097First YearProfit From Rental Income
£-9,783
↘ -18%After 5 Years
Change In Property Value
£40,259
↗ 25%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,876 | £7,014 | £7,189 | £7,369 | £7,553 | £36,000 |
| Total Expenses | £9,035 | £9,095 | £9,156 | £9,217 | £9,279 | £45,782 |
| Profit Before Tax | £-2,159 | £-2,082 | £-1,967 | £-1,849 | £-1,726 | £-9,783 |
| Profit After Tax | £-2,159 | £-2,082 | £-1,967 | £-1,849 | £-1,726 | £-9,783 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,335 | £40,259 |
| Net Return | £2,640 | £2,862 | £6,520 | £8,845 | £9,609 | £30,477 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change