Flat
EH10
2 beds
2 baths
Millar Crescent, Morningside, Edinburgh EH10
Scotland, Scotland · EH10
View property listing
Initial Investment
£98,900First YearProfit From Rental Income
£-10,549
↘ -11%After 5 Years
Change In Property Value
£71,714
↗ 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 | £11,976 | £12,216 | £12,521 | £12,834 | £13,155 | £62,701 |
| Total Expenses | £14,505 | £14,575 | £14,648 | £14,724 | £14,798 | £73,250 |
| Profit Before Tax | £-2,529 | £-2,359 | £-2,128 | £-1,890 | £-1,644 | £-10,549 |
| Profit After Tax | £-2,529 | £-2,359 | £-2,128 | £-1,890 | £-1,644 | £-10,549 |
| Change In Property Value | £8,550 | £8,807 | £15,118 | £19,048 | £20,191 | £71,714 |
| Net Return | £6,021 | £6,447 | £12,990 | £17,159 | £18,548 | £61,165 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| 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