Flat EH11 1 bed 1 bath

6 Ardmillan Place, Dalry, Edinburgh EH11

Scotland, Scotland · EH11

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£-8,806

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,136	£8,299	£8,506	£8,719	£8,937	£42,597
Total Expenses	£10,153	£10,216	£10,279	£10,345	£10,409	£51,402
Profit Before Tax	£-2,017	£-1,917	£-1,773	£-1,626	£-1,472	£-8,806
Profit After Tax	£-2,017	£-1,917	£-1,773	£-1,626	£-1,472	£-8,806
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£3,533	£3,799	£8,040	£10,739	£11,634	£37,746
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	6%	6%	13%	17%	19%	60%

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