Flat
EH16
2 beds
2 baths
Drybrough Crescent, Edinburgh EH16
Scotland, Scotland · EH16
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£-9,628
↘ -15%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,172 | £8,335 | £8,544 | £8,757 | £8,976 | £42,785 |
| Total Expenses | £10,355 | £10,418 | £10,482 | £10,547 | £10,611 | £52,413 |
| Profit Before Tax | £-2,183 | £-2,082 | £-1,938 | £-1,789 | £-1,635 | £-9,628 |
| Profit After Tax | £-2,183 | £-2,082 | £-1,938 | £-1,789 | £-1,635 | £-9,628 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £3,517 | £3,789 | £8,141 | £10,910 | £11,826 | £38,181 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 18% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change