Flat
EH6
2 beds
1 bath
275/4 Leith Walk, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£91,300First YearProfit From Rental Income
£12,669
↗ 14%After 5 Years
Change In Property Value
£66,682
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,692 | £17,026 | £17,451 | £17,888 | £18,335 | £87,392 |
| Total Expenses | £14,183 | £14,262 | £14,348 | £14,435 | £14,523 | £71,752 |
| Profit Before Tax | £2,509 | £2,763 | £3,104 | £3,452 | £3,812 | £15,640 |
| Profit After Tax | £2,032 | £2,238 | £2,514 | £2,796 | £3,088 | £12,669 |
| Change In Property Value | £7,950 | £8,189 | £14,057 | £17,712 | £18,774 | £66,682 |
| Net Return | £9,982 | £10,427 | £16,571 | £20,508 | £21,862 | £79,350 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change