Flat
EH4
2 beds
1 bath
3/11 Alan Breck Gardens, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£53,750First YearProfit From Rental Income
£-9,755
↘ -18%After 5 Years
Change In Property Value
£40,009
↗ 25%After 5 Years
Return On Investment
56%
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 | £6,840 | £6,977 | £7,151 | £7,330 | £7,513 | £35,811 |
| Total Expenses | £8,992 | £9,052 | £9,112 | £9,174 | £9,235 | £45,566 |
| Profit Before Tax | £-2,152 | £-2,075 | £-1,961 | £-1,844 | £-1,722 | £-9,755 |
| Profit After Tax | £-2,152 | £-2,075 | £-1,961 | £-1,844 | £-1,722 | £-9,755 |
| Change In Property Value | £4,770 | £4,913 | £8,434 | £10,627 | £11,265 | £40,009 |
| Net Return | £2,618 | £2,838 | £6,473 | £8,783 | £9,543 | £30,254 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change