Flat EH11 2 beds 1 bath

Alexander Drive, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£61,100First Year

Profit From Rental Income

After 5 Years

£-8,832

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£45,293

↗ 25%After 5 Years

Return On Investment

60%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,078	£8,280	£8,487	£8,700	£41,466
Total Expenses	£9,934	£9,995	£10,058	£10,123	£10,187	£50,297
Profit Before Tax	£-2,014	£-1,917	£-1,778	£-1,636	£-1,487	£-8,832
Profit After Tax	£-2,014	£-1,917	£-1,778	£-1,636	£-1,487	£-8,832
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£3,387	£3,645	£7,770	£10,395	£11,265	£36,461
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	6%	6%	13%	17%	18%	60%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change