Flat EH6 2 beds 2 baths

16/2 Mill Lane, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£104,600First Year

Profit From Rental Income

After 5 Years

£24,363

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£82,780

↗ 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	£18,900	£19,278	£19,664	£20,155	£20,659	£98,656
Total Expenses	£13,543	£13,630	£13,710	£13,801	£13,894	£68,577
Profit Before Tax	£5,358	£5,648	£5,954	£6,354	£6,765	£30,078
Profit After Tax	£4,340	£4,575	£4,823	£5,147	£5,480	£24,363
Change In Property Value	£9,000	£15,450	£19,467	£20,635	£18,228	£82,780
Net Return	£13,340	£20,025	£24,290	£25,782	£23,707	£107,143
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	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