Flat
EH12
2 beds
2 baths
136/5 Gylemuir Road, Corstorphine, Edinburgh EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£-10,561
↘ -12%After 5 Years
Change In Property Value
£62,907
↗ 25%After 5 Years
Return On Investment
61%
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 | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £12,969 | £13,036 | £13,105 | £13,177 | £13,248 | £65,534 |
| Profit Before Tax | £-2,469 | £-2,326 | £-2,128 | £-1,925 | £-1,714 | £-10,561 |
| Profit After Tax | £-2,469 | £-2,326 | £-2,128 | £-1,925 | £-1,714 | £-10,561 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £5,031 | £5,399 | £11,134 | £14,785 | £15,998 | £52,346 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change