Flat EH4 3 beds 1 bath

14/4 Telford Drive, Crewe, Edinburgh EH4

Scotland, Scotland · EH4

Initial Investment

First Year

£59,350First Year

Profit From Rental Income

After 5 Years

£28,550

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£44,035

↗ 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	£17,064	£17,405	£17,840	£18,286	£18,744	£89,340
Total Expenses	£10,650	£10,730	£10,816	£10,905	£10,993	£54,093
Profit Before Tax	£6,414	£6,676	£7,024	£7,382	£7,751	£35,247
Profit After Tax	£5,196	£5,407	£5,690	£5,979	£6,278	£28,550
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£10,446	£10,815	£14,973	£17,676	£18,676	£72,585
Return From Rental Income (%)	9%	9%	10%	10%	11%	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