Flat EH15 2 beds 1 bath

42/2 Niddrie Mill Drive, Edinburgh EH15

Scotland, Scotland · EH15

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£-4,119

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£34,492

↗ 28%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,628	£5,741	£5,855	£6,002	£6,152	£29,377
Total Expenses	£6,585	£6,646	£6,698	£6,755	£6,813	£33,496
Profit Before Tax	£-957	£-905	£-843	£-753	£-661	£-4,119
Profit After Tax	£-957	£-905	£-843	£-753	£-661	£-4,119
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£2,793	£5,532	£7,268	£7,845	£6,934	£30,373
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	7%	13%	17%	19%	16%	72%

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