Flat
EH6
1 bed
1 bath
19 Great Junction Street, Leith, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£10,161
↗ 18%After 5 Years
Change In Property Value
£46,908
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,930 | £11,149 | £11,428 | £11,713 | £55,936 |
| Total Expenses | £8,541 | £8,613 | £8,676 | £8,745 | £8,817 | £43,392 |
| Profit Before Tax | £2,175 | £2,318 | £2,473 | £2,682 | £2,897 | £12,545 |
| Profit After Tax | £1,761 | £1,877 | £2,003 | £2,173 | £2,346 | £10,161 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £6,861 | £10,632 | £13,035 | £13,866 | £12,675 | £57,070 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 18% | 23% | 24% | 22% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change