Flat
EH10
2 beds
1 bath
30/8 Millar Crescent, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£104,599First YearProfit From Rental Income
£-10,584
↘ -10%After 5 Years
Change In Property Value
£75,488
↗ 25%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,852 | £13,173 | £13,503 | £13,840 | £65,968 |
| Total Expenses | £15,162 | £15,234 | £15,309 | £15,386 | £15,462 | £76,552 |
| Profit Before Tax | £-2,562 | £-2,382 | £-2,135 | £-1,883 | £-1,622 | £-10,584 |
| Profit After Tax | £-2,562 | £-2,382 | £-2,135 | £-1,883 | £-1,622 | £-10,584 |
| Change In Property Value | £9,000 | £9,270 | £15,913 | £20,051 | £21,254 | £75,488 |
| Net Return | £6,438 | £6,888 | £13,778 | £18,168 | £19,632 | £64,904 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change