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

£17,218

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£56,616

↗ 25%After 5 Years

Return On Investment

96%

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	£16,937	£17,361	£17,795	£84,816
Total Expenses	£12,547	£12,625	£12,710	£12,796	£12,882	£63,559
Profit Before Tax	£3,653	£3,899	£4,228	£4,565	£4,913	£21,257
Profit After Tax	£2,959	£3,158	£3,424	£3,697	£3,979	£17,218
Change In Property Value	£6,750	£6,953	£11,935	£15,038	£15,941	£56,616
Net Return	£9,709	£10,110	£15,359	£18,736	£19,920	£73,835
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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