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
£21,114
↗ 18%After 5 Years
Change In Property Value
£85,554
↗ 25%After 5 Years
Return On Investment
88%
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 | £20,400 | £20,808 | £21,328 | £21,861 | £22,408 | £106,806 |
| Total Expenses | £16,030 | £16,082 | £16,145 | £16,209 | £16,274 | £80,739 |
| Profit Before Tax | £4,371 | £4,726 | £5,184 | £5,653 | £6,134 | £26,067 |
| Profit After Tax | £3,540 | £3,828 | £4,199 | £4,579 | £4,968 | £21,114 |
| Change In Property Value | £10,200 | £10,506 | £18,035 | £22,724 | £24,088 | £85,554 |
| Net Return | £13,740 | £14,334 | £22,234 | £27,303 | £29,056 | £106,668 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 18% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change