Flat EH6 2 beds 1 bath

Thorntree Street, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£8,316

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 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	£13,236	£13,501	£13,838	£14,184	£14,539	£69,298
Total Expenses	£11,655	£11,728	£11,805	£11,883	£11,961	£59,032
Profit Before Tax	£1,581	£1,773	£2,034	£2,301	£2,578	£10,266
Profit After Tax	£1,280	£1,436	£1,647	£1,864	£2,088	£8,316
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£7,580	£7,925	£12,787	£15,900	£16,966	£61,158
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	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