Flat EH12 3 beds 3 baths

Donaldson Crescent, Edinburgh, Midlothian EH12

Scotland, Scotland · EH12

Initial Investment

First Year

£578,100First Year

Profit From Rental Income

After 5 Years

£-11,062

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£345,989

↗ 25%After 5 Years

Return On Investment

58%

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	£57,756	£58,911	£60,384	£61,893	£63,441	£302,385
Total Expenses	£62,329	£62,490	£62,680	£62,875	£63,073	£313,447
Profit Before Tax	£-4,573	£-3,579	£-2,297	£-982	£368	£-11,062
Profit After Tax	£-4,573	£-3,579	£-2,297	£-982	£368	£-11,062
Change In Property Value	£41,250	£42,488	£72,937	£91,900	£97,414	£345,989
Net Return	£36,677	£38,908	£70,640	£90,919	£97,783	£334,927
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	6%	7%	12%	16%	17%	58%

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