Flat EH9 3 beds 1 bath

Marchmont Crescent, Edinburgh EH9

Scotland, Scotland · EH9

Initial Investment

First Year

£161,400First Year

Profit From Rental Income

After 5 Years

£83,503

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£109,458

↗ 25%After 5 Years

Return On Investment

120%

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	£42,408	£43,256	£44,338	£45,446	£46,582	£222,030
Total Expenses	£23,499	£23,630	£23,781	£23,936	£24,092	£118,939
Profit Before Tax	£18,909	£19,626	£20,556	£21,510	£22,490	£103,090
Profit After Tax	£15,316	£15,897	£16,651	£17,423	£18,217	£83,503
Change In Property Value	£13,050	£13,442	£23,075	£29,074	£30,818	£109,458
Net Return	£28,366	£29,338	£39,725	£46,497	£49,035	£192,962
Return From Rental Income (%)	9%	10%	10%	11%	11%	52%
Total Net Return (%)	18%	18%	25%	29%	30%	120%

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