Flat EH6 1 bed 1 bath

Buchanan Street, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£7,495

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,852	£13,173	£13,503	£13,840	£65,968
Total Expenses	£11,195	£11,266	£11,341	£11,418	£11,494	£56,715
Profit Before Tax	£1,405	£1,586	£1,832	£2,085	£2,346	£9,253
Profit After Tax	£1,138	£1,284	£1,484	£1,688	£1,900	£7,495
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£7,138	£7,464	£12,093	£15,056	£16,069	£57,821
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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