Flat DG1 2 beds 0 baths

Flat 76, The Granary Mews, Glebe Street, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£55,850First Year

Profit From Rental Income

After 5 Years

£2,685

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£45,529

↗ 28%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,752	£8,927	£9,150	£9,379	£44,787
Total Expenses	£8,167	£8,234	£8,293	£8,357	£8,422	£41,472
Profit Before Tax	£413	£518	£634	£793	£956	£3,314
Profit After Tax	£335	£419	£514	£642	£775	£2,685
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£5,285	£8,917	£11,220	£11,992	£10,800	£48,213
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	21%	19%	86%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change