Flat
EH5
1 bed
1 bath
Arneil Drive, Crewe, Edinburgh EH5
Scotland, Scotland · EH5
View property listing
Initial Investment
£59,350First YearProfit From Rental Income
£18,003
↗ 30%After 5 Years
Change In Property Value
£48,288
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,948 | £13,207 | £13,471 | £13,808 | £14,153 | £67,587 |
| Total Expenses | £8,925 | £9,001 | £9,069 | £9,144 | £9,221 | £45,361 |
| Profit Before Tax | £4,023 | £4,206 | £4,402 | £4,664 | £4,932 | £22,226 |
| Profit After Tax | £3,258 | £3,407 | £3,566 | £3,778 | £3,995 | £18,003 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £8,508 | £12,419 | £14,922 | £15,815 | £14,627 | £66,291 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change