Flat EH12 2 beds 1 bath

31/4 South Gyle Wynd, Edinburgh EH12

Scotland, Scotland · EH12

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£-10,502

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

57%

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	£7,776	£7,932	£8,130	£8,333	£8,541	£40,712
Total Expenses	£10,117	£10,179	£10,242	£10,306	£10,369	£51,214
Profit Before Tax	£-2,341	£-2,248	£-2,112	£-1,973	£-1,828	£-10,502
Profit After Tax	£-2,341	£-2,248	£-2,112	£-1,973	£-1,828	£-10,502
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£3,209	£3,469	£7,701	£10,392	£11,279	£36,049
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	5%	6%	12%	17%	18%	57%

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