Flat EH16 2 beds 2 baths

Drybrough Crescent, Edinburgh EH16

Scotland, Scotland · EH16

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£-2,624

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£52,427

↗ 28%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,172	£8,335	£8,502	£8,715	£8,933	£42,657
Total Expenses	£8,930	£8,997	£9,054	£9,118	£9,182	£45,281
Profit Before Tax	£-758	£-661	£-552	£-403	£-249	£-2,624
Profit After Tax	£-758	£-661	£-552	£-403	£-249	£-2,624
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£4,942	£9,124	£11,777	£12,666	£11,295	£49,803
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	14%	18%	20%	17%	77%

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