Flat EH6 2 beds 2 baths

1/8, 1 Ocean Way, North Leith, Edinburgh, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£15,609

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,705

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,137	£14,420	£14,780	£15,150	£72,348
Total Expenses	£10,465	£10,542	£10,611	£10,689	£10,769	£53,077
Profit Before Tax	£3,396	£3,595	£3,808	£4,091	£4,381	£19,271
Profit After Tax	£2,750	£2,912	£3,085	£3,314	£3,549	£15,609
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£9,350	£14,242	£17,361	£18,446	£16,915	£76,315
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	25%	23%	102%

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