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

£15,472

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£75,489

↗ 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	£18,900	£19,278	£19,760	£20,254	£20,760	£98,952
Total Expenses	£15,793	£15,876	£15,967	£16,061	£16,154	£79,851
Profit Before Tax	£3,108	£3,402	£3,792	£4,193	£4,606	£19,101
Profit After Tax	£2,517	£2,755	£3,072	£3,397	£3,731	£15,472
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£11,517	£12,025	£18,985	£23,448	£24,985	£90,961
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	22%	24%	87%

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