Flat
EH10
3 beds
1 bath
(2F1), 9, Merchiston Crescent, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£204,400First YearProfit From Rental Income
£-10,667
↘ -5%After 5 Years
Change In Property Value
£134,621
↗ 25%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,476 | £22,926 | £23,499 | £24,086 | £24,688 | £117,675 |
| Total Expenses | £25,474 | £25,565 | £25,665 | £25,768 | £25,870 | £128,341 |
| Profit Before Tax | £-2,998 | £-2,639 | £-2,166 | £-1,681 | £-1,182 | £-10,667 |
| Profit After Tax | £-2,998 | £-2,639 | £-2,166 | £-1,681 | £-1,182 | £-10,667 |
| Change In Property Value | £16,050 | £16,532 | £28,379 | £35,758 | £37,903 | £134,621 |
| Net Return | £13,052 | £13,892 | £26,213 | £34,076 | £36,721 | £123,955 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 18% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change