Flat
EH10
3 beds
1 bath
(2F1), 9, Merchiston Crescent, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£204,400First YearProfit From Rental Income
£7,349
↗ 4%After 5 Years
Change In Property Value
£147,624
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,476 | £22,926 | £23,384 | £23,969 | £24,568 | £117,322 |
| Total Expenses | £21,461 | £21,556 | £21,643 | £21,743 | £21,846 | £108,250 |
| Profit Before Tax | £1,015 | £1,369 | £1,741 | £2,225 | £2,722 | £9,072 |
| Profit After Tax | £822 | £1,109 | £1,410 | £1,803 | £2,205 | £7,349 |
| Change In Property Value | £16,050 | £27,553 | £34,716 | £36,799 | £32,506 | £147,624 |
| Net Return | £16,872 | £28,662 | £36,126 | £38,602 | £34,711 | £154,972 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change