Flat EH5 2 beds 2 baths

7/11 East Pilton Farm Crescent, Fettes, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£20,295

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£52,427

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,064	£14,345	£14,632	£14,998	£15,373	£73,412
Total Expenses	£9,520	£9,598	£9,667	£9,746	£9,826	£48,357
Profit Before Tax	£4,544	£4,748	£4,965	£5,252	£5,547	£25,056
Profit After Tax	£3,681	£3,845	£4,021	£4,254	£4,493	£20,295
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£9,381	£13,630	£16,351	£17,323	£16,037	£72,722
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	21%	25%	27%	25%	113%

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