Flat
EH12
3 beds
3 baths
Donaldson Crescent, Edinburgh, Midlothian EH12
Scotland, Scotland · EH12
View property listing
Initial Investment
£578,100First YearProfit From Rental Income
£32,140
↗ 6%After 5 Years
Change In Property Value
£379,407
↗ 28%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,756 | £58,911 | £60,089 | £61,592 | £63,131 | £301,479 |
| Total Expenses | £52,016 | £52,182 | £52,341 | £52,533 | £52,729 | £261,800 |
| Profit Before Tax | £5,740 | £6,729 | £7,749 | £9,059 | £10,402 | £39,679 |
| Profit After Tax | £4,649 | £5,451 | £6,277 | £7,338 | £8,426 | £32,140 |
| Change In Property Value | £41,250 | £70,813 | £89,224 | £94,577 | £83,543 | £379,407 |
| Net Return | £45,899 | £76,263 | £95,500 | £101,915 | £91,969 | £411,547 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 8% | 13% | 17% | 18% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change