Flat
EH7
2 beds
2 baths
10-9 Hopetoun Crescent, Edinburgh EH7
Scotland, Scotland · EH7
View property listing
Initial Investment
£133,450First YearProfit From Rental Income
£22,453
↗ 17%After 5 Years
Change In Property Value
£93,103
↗ 25%After 5 Years
Return On Investment
87%
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 | £23,676 | £24,150 | £24,753 | £25,372 | £26,006 | £123,957 |
| Total Expenses | £19,047 | £19,141 | £19,244 | £19,350 | £19,456 | £96,238 |
| Profit Before Tax | £4,629 | £5,009 | £5,509 | £6,022 | £6,551 | £27,720 |
| Profit After Tax | £3,749 | £4,057 | £4,462 | £4,878 | £5,306 | £22,453 |
| Change In Property Value | £11,100 | £11,433 | £19,627 | £24,730 | £26,213 | £93,103 |
| Net Return | £14,849 | £15,490 | £24,089 | £29,608 | £31,519 | £115,555 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 12% | 18% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change