Flat
DG1
1 bed
1 bath
17 Henry Street, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-5,444
↘ -26%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,120 | £3,182 | £3,246 | £3,327 | £3,410 | £16,286 |
| Total Expenses | £4,243 | £4,299 | £4,346 | £4,396 | £4,447 | £21,730 |
| Profit Before Tax | £-1,123 | £-1,116 | £-1,100 | £-1,069 | £-1,037 | £-5,444 |
| Profit After Tax | £-1,123 | £-1,116 | £-1,100 | £-1,069 | £-1,037 | £-5,444 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £678 | £1,974 | £2,793 | £3,058 | £2,609 | £11,112 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 3% | 9% | 13% | 15% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change