Flat EH6 2 beds 1 bath

57/12 Dalmeny Street, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£104,600First Year

Profit From Rental Income

After 5 Years

£54,998

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£75,489

↗ 25%After 5 Years

Return On Investment

125%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,841	£30,587	£31,352	£32,136	£153,172
Total Expenses	£16,828	£16,933	£17,050	£17,171	£17,292	£85,273
Profit Before Tax	£12,428	£12,909	£13,537	£14,181	£14,844	£67,899
Profit After Tax	£10,067	£10,456	£10,965	£11,487	£12,024	£54,998
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£19,067	£19,726	£26,878	£31,538	£33,278	£130,487
Return From Rental Income (%)	10%	10%	10%	11%	11%	53%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change