Flat EH5 1 bed 1 bath

Arneil Drive, Crewe, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£59,350First Year

Profit From Rental Income

After 5 Years

£12,840

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,035

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,207	£13,537	£13,876	£14,222	£67,790
Total Expenses	£10,238	£10,310	£10,386	£10,464	£10,541	£51,938
Profit Before Tax	£2,710	£2,897	£3,151	£3,412	£3,682	£15,852
Profit After Tax	£2,195	£2,347	£2,553	£2,764	£2,982	£12,840
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£7,445	£7,754	£11,835	£14,460	£15,380	£56,875
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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