Flat EH5 2 beds 1 bath

20 Crewe Grove, Edinburgh EH5

Scotland, Scotland · EH5

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£24,298

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£39,002

↗ 25%After 5 Years

Return On Investment

121%

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	£15,108	£15,410	£15,795	£16,190	£16,595	£79,099
Total Expenses	£9,660	£9,737	£9,818	£9,901	£9,985	£49,101
Profit Before Tax	£5,448	£5,674	£5,977	£6,289	£6,610	£29,998
Profit After Tax	£4,413	£4,596	£4,842	£5,094	£5,354	£24,298
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£9,063	£9,385	£13,064	£15,454	£16,336	£63,301
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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