Flat EH11 1 bed 1 bath

1 Watson Crescent Lane, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£-1,512

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£53,807

↗ 28%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,752	£8,927	£9,150	£9,379	£44,787
Total Expenses	£9,132	£9,199	£9,258	£9,322	£9,387	£46,299
Profit Before Tax	£-552	£-448	£-331	£-172	£-9	£-1,512
Profit After Tax	£-552	£-448	£-331	£-172	£-9	£-1,512
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£5,298	£9,595	£12,322	£13,241	£11,839	£52,295
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	14%	19%	20%	18%	79%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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