Flat
EH5
1 bed
1 bath
Hesperus Crossway, Granton, Edinburgh EH5
Scotland, Scotland · EH5
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£16,521
↗ 30%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,216 | £12,460 | £12,710 | £13,027 | £13,353 | £63,766 |
| Total Expenses | £8,530 | £8,605 | £8,671 | £8,744 | £8,820 | £43,370 |
| Profit Before Tax | £3,686 | £3,855 | £4,039 | £4,283 | £4,533 | £20,396 |
| Profit After Tax | £2,985 | £3,123 | £3,271 | £3,469 | £3,672 | £16,521 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £7,935 | £11,620 | £13,978 | £14,818 | £13,697 | £62,049 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change