Flat EH10 2 beds 1 bath

30/8 Millar Crescent, Edinburgh EH10

Scotland, Scotland · EH10

Initial Investment

First Year

£110,300First Year

Profit From Rental Income

After 5 Years

£58,130

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£79,263

↗ 25%After 5 Years

Return On Investment

125%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,708	£31,322	£32,105	£32,908	£33,731	£160,774
Total Expenses	£17,568	£17,676	£17,797	£17,921	£18,046	£89,009
Profit Before Tax	£13,140	£13,646	£14,308	£14,987	£15,684	£71,765
Profit After Tax	£10,643	£11,054	£11,590	£12,139	£12,704	£58,130
Change In Property Value	£9,450	£9,734	£16,709	£21,054	£22,317	£79,263
Net Return	£20,093	£20,787	£28,299	£33,193	£35,021	£137,393
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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