Flat EH8 2 beds 1 bath

46/4 Milton Street, Abbeyhill, Edinburgh EH8

Scotland, Scotland · EH8

Initial Investment

First Year

£76,850First Year

Profit From Rental Income

After 5 Years

£23,862

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£62,085

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,524	£16,854	£17,276	£17,708	£84,562
Total Expenses	£10,859	£10,942	£11,016	£11,100	£11,186	£55,102
Profit Before Tax	£5,341	£5,582	£5,839	£6,176	£6,522	£29,460
Profit After Tax	£4,326	£4,522	£4,729	£5,003	£5,283	£23,862
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£11,076	£16,109	£19,330	£20,479	£18,954	£85,947
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	27%	25%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change