Flat EH16 2 beds 2 baths

Flat 17, 4 Drybrough Crescent, Edinburgh EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£59,350First Year

Profit From Rental Income

After 5 Years

£-3,255

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£48,288

↗ 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	£7,524	£7,674	£7,828	£8,024	£8,224	£39,274
Total Expenses	£8,383	£8,448	£8,504	£8,566	£8,629	£42,530
Profit Before Tax	£-859	£-774	£-676	£-542	£-404	£-3,255
Profit After Tax	£-859	£-774	£-676	£-542	£-404	£-3,255
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£4,391	£8,239	£10,679	£11,495	£10,228	£45,033
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	7%	14%	18%	19%	17%	76%

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