Flat EH6 2 beds 1 bath

169/5 Great Junction Street, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£6,720

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 25%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,216	£12,521	£12,834	£13,155	£62,701
Total Expenses	£10,736	£10,806	£10,879	£10,954	£11,029	£54,405
Profit Before Tax	£1,240	£1,410	£1,642	£1,879	£2,126	£8,297
Profit After Tax	£1,005	£1,142	£1,330	£1,522	£1,722	£6,720
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£6,705	£7,013	£11,408	£14,221	£15,183	£54,530
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	18%	22%	24%	84%

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