Flat EH7 1 bed 1 bath

2/3 Hopetoun Crescent, Edinburgh EH7

Scotland, Scotland · EH7

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£38,082

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£55,358

↗ 25%After 5 Years

Return On Investment

124%

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	£21,456	£21,885	£22,432	£22,993	£23,568	£112,334
Total Expenses	£12,874	£12,963	£13,061	£13,161	£13,261	£65,319
Profit Before Tax	£8,582	£8,922	£9,372	£9,832	£10,307	£47,015
Profit After Tax	£6,951	£7,227	£7,591	£7,964	£8,349	£38,082
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£13,551	£14,025	£19,261	£22,668	£23,935	£93,441
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	18%	19%	26%	30%	32%	124%

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