Flat EH6 2 beds 1 bath

3 (1F1) Dalmeny Street, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£33,830

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

124%

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	£19,500	£19,890	£20,387	£20,897	£21,419	£102,094
Total Expenses	£11,885	£11,970	£12,063	£12,158	£12,252	£60,328
Profit Before Tax	£7,615	£7,920	£8,325	£8,739	£9,167	£41,766
Profit After Tax	£6,168	£6,415	£6,743	£7,079	£7,425	£33,830
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£12,168	£12,595	£17,352	£20,446	£21,595	£84,156
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	18%	18%	25%	30%	32%	124%

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