Flat EH17 1 bed 1 bath

76/2 Mortonhall Park Crescent, Mortonhall, Edinburgh EH17

Scotland, Scotland · EH17

Initial Investment

First Year

£57,600First Year

Profit From Rental Income

After 5 Years

£27,476

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£42,777

↗ 25%After 5 Years

Return On Investment

122%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,572	£16,903	£17,326	£17,759	£18,203	£86,764
Total Expenses	£10,402	£10,481	£10,566	£10,653	£10,741	£52,843
Profit Before Tax	£6,170	£6,422	£6,760	£7,106	£7,463	£33,920
Profit After Tax	£4,998	£5,202	£5,475	£5,756	£6,045	£27,476
Change In Property Value	£5,100	£5,253	£9,018	£11,362	£12,044	£42,777
Net Return	£10,098	£10,455	£14,493	£17,118	£18,089	£70,252
Return From Rental Income (%)	9%	9%	10%	10%	10%	48%
Total Net Return (%)	18%	18%	25%	30%	31%	122%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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