Flat
EH7
2 beds
1 bath
Crighton Place, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£80,350First YearProfit From Rental Income
£18,130
↗ 23%After 5 Years
Change In Property Value
£64,844
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,036 | £15,337 | £15,643 | £16,035 | £16,435 | £78,486 |
| Total Expenses | £11,065 | £11,145 | £11,216 | £11,297 | £11,380 | £56,104 |
| Profit Before Tax | £3,971 | £4,192 | £4,427 | £4,737 | £5,055 | £22,383 |
| Profit After Tax | £3,217 | £3,395 | £3,586 | £3,837 | £4,095 | £18,130 |
| Change In Property Value | £7,050 | £12,103 | £15,249 | £16,164 | £14,278 | £64,844 |
| Net Return | £10,267 | £15,498 | £18,835 | £20,001 | £18,373 | £82,974 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change