Flat EH9 2 beds 1 bath

28/1 Blackwood Crescent, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£89,400First Year

Profit From Rental Income

After 5 Years

£18,023

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£71,742

↗ 28%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,864	£16,181	£16,505	£16,918	£17,340	£82,808
Total Expenses	£11,952	£12,034	£12,107	£12,190	£12,275	£60,558
Profit Before Tax	£3,912	£4,148	£4,398	£4,727	£5,065	£22,251
Profit After Tax	£3,169	£3,360	£3,562	£3,829	£4,103	£18,023
Change In Property Value	£7,800	£13,390	£16,871	£17,884	£15,797	£71,742
Net Return	£10,969	£16,750	£20,434	£21,713	£19,900	£89,765
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	24%	22%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change