Flat
EH3
2 beds
2 baths
Gardner's Crescent, Edinburgh EH3
Scotland, Scotland · EH3
View property listing
Initial Investment
£163,550First YearProfit From Rental Income
£11,235
↗ 7%After 5 Years
Change In Property Value
£121,410
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,244 | £20,649 | £21,062 | £21,588 | £22,128 | £105,671 |
| Total Expenses | £18,181 | £18,272 | £18,354 | £18,449 | £18,545 | £91,801 |
| Profit Before Tax | £2,063 | £2,377 | £2,708 | £3,140 | £3,583 | £13,870 |
| Profit After Tax | £1,671 | £1,925 | £2,193 | £2,543 | £2,902 | £11,235 |
| Change In Property Value | £13,200 | £22,660 | £28,552 | £30,265 | £26,734 | £121,410 |
| Net Return | £14,871 | £24,585 | £30,745 | £32,808 | £29,636 | £132,645 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change