Flat
EH9
3 beds
1 bath
Marchmont Crescent, Edinburgh EH9
Scotland, Scotland · EH9
View property listing
Initial Investment
£161,400First YearProfit From Rental Income
£35,814
↗ 22%After 5 Years
Change In Property Value
£120,030
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,532 | £27,063 | £27,604 | £28,294 | £29,001 | £138,494 |
| Total Expenses | £18,649 | £18,752 | £18,848 | £18,958 | £19,072 | £94,279 |
| Profit Before Tax | £7,883 | £8,310 | £8,756 | £9,336 | £9,930 | £44,215 |
| Profit After Tax | £6,385 | £6,731 | £7,093 | £7,562 | £8,043 | £35,814 |
| Change In Property Value | £13,050 | £22,403 | £28,227 | £29,921 | £26,430 | £120,030 |
| Net Return | £19,435 | £29,134 | £35,320 | £37,483 | £34,473 | £155,844 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change