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

£-8,721

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

54%

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	£5,884	£6,031	£6,182	£29,466
Total Expenses	£7,522	£7,579	£7,637	£7,695	£7,753	£38,187
Profit Before Tax	£-1,894	£-1,839	£-1,753	£-1,664	£-1,571	£-8,721
Profit After Tax	£-1,894	£-1,839	£-1,753	£-1,664	£-1,571	£-8,721
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£1,856	£2,024	£4,878	£6,690	£7,285	£22,733
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	4%	5%	12%	16%	17%	54%

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