Flat
EH4
2 beds
1 bath
294/5 Craigcrook Road, Edinburgh EH4
Scotland, Scotland · EH4
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£42,288
↗ 52%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
125%
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 | £23,400 | £23,868 | £24,465 | £25,076 | £25,703 | £122,512 |
| Total Expenses | £13,862 | £13,955 | £14,057 | £14,162 | £14,268 | £70,304 |
| Profit Before Tax | £9,538 | £9,913 | £10,407 | £10,914 | £11,435 | £52,208 |
| Profit After Tax | £7,726 | £8,030 | £8,430 | £8,840 | £9,263 | £42,288 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £14,926 | £15,446 | £21,161 | £24,881 | £26,266 | £102,679 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change