Flat
EH7
2 beds
1 bath
Crighton Place, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£80,350First YearProfit From Rental Income
£11,169
↗ 14%After 5 Years
Change In Property Value
£59,133
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,036 | £15,337 | £15,720 | £16,113 | £16,516 | £78,722 |
| Total Expenses | £12,827 | £12,903 | £12,985 | £13,068 | £13,151 | £64,934 |
| Profit Before Tax | £2,209 | £2,433 | £2,736 | £3,045 | £3,365 | £13,788 |
| Profit After Tax | £1,789 | £1,971 | £2,216 | £2,467 | £2,726 | £11,169 |
| Change In Property Value | £7,050 | £7,262 | £12,466 | £15,707 | £16,649 | £59,133 |
| Net Return | £8,839 | £9,233 | £14,681 | £18,173 | £19,375 | £70,301 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change