Flat
EH7
2 beds
2 baths
Flat 5, 10 Crighton Place, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£82,097First YearProfit From Rental Income
£18,712
↗ 23%After 5 Years
Change In Property Value
£66,222
↗ 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 | £15,360 | £15,667 | £15,981 | £16,380 | £16,790 | £80,177 |
| Total Expenses | £11,258 | £11,339 | £11,411 | £11,493 | £11,576 | £57,076 |
| Profit Before Tax | £4,102 | £4,329 | £4,570 | £4,887 | £5,213 | £23,101 |
| Profit After Tax | £3,323 | £3,506 | £3,701 | £3,959 | £4,223 | £18,712 |
| Change In Property Value | £7,200 | £12,360 | £15,573 | £16,508 | £14,582 | £66,222 |
| Net Return | £10,523 | £15,866 | £19,275 | £20,466 | £18,805 | £84,934 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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