Flat EH10 1 bed 1 bath

Millar Place, Morningside, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£-10,537

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,568	£8,782	£9,002	£9,227	£43,979
Total Expenses	£10,775	£10,838	£10,902	£10,968	£11,033	£54,516
Profit Before Tax	£-2,375	£-2,270	£-2,120	£-1,966	£-1,806	£-10,537
Profit After Tax	£-2,375	£-2,270	£-2,120	£-1,966	£-1,806	£-10,537
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£3,625	£3,910	£8,489	£11,401	£12,363	£39,788
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	5%	6%	12%	17%	18%	58%

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