Detached
EH22
3 beds
1 bath
1 Shawfair Farm Cottages, Dalkeith, Midlothian EH22
Scotland, Scotland · EH22
View property listing
Initial Investment
£120,550First YearProfit From Rental Income
£9,197
↗ 8%After 5 Years
Change In Property Value
£93,817
↗ 28%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 | £14,616 | £14,908 | £15,206 | £15,587 | £15,976 | £76,294 |
| Total Expenses | £12,901 | £12,943 | £12,983 | £13,031 | £13,081 | £64,939 |
| Profit Before Tax | £1,715 | £1,965 | £2,224 | £2,555 | £2,895 | £11,355 |
| Profit After Tax | £1,389 | £1,592 | £1,801 | £2,070 | £2,345 | £9,197 |
| Change In Property Value | £10,200 | £17,510 | £22,063 | £23,386 | £20,658 | £93,817 |
| Net Return | £11,589 | £19,102 | £23,864 | £25,456 | £23,003 | £103,014 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 19% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change