Flat EH11 2 beds 1 bath

218 (Gf1), Dalry Road, Dalry, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£-8,563

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,425	£9,660	£9,902	£10,149	£48,377
Total Expenses	£11,256	£11,320	£11,387	£11,455	£11,522	£56,940
Profit Before Tax	£-2,016	£-1,895	£-1,726	£-1,553	£-1,373	£-8,563
Profit After Tax	£-2,016	£-1,895	£-1,726	£-1,553	£-1,373	£-8,563
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£4,284	£4,594	£9,413	£12,483	£13,505	£44,279
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	6%	6%	13%	17%	19%	62%

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