Semi Detached
DG1
3 beds
0 baths
7 Kirkland Court, Calside, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£8,019
↗ 16%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,956 | £8,115 | £8,318 | £8,526 | £40,715 |
| Total Expenses | £6,106 | £6,134 | £6,161 | £6,191 | £6,223 | £30,815 |
| Profit Before Tax | £1,694 | £1,822 | £1,955 | £2,127 | £2,303 | £9,900 |
| Profit After Tax | £1,372 | £1,476 | £1,583 | £1,723 | £1,866 | £8,019 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £5,872 | £9,201 | £11,317 | £12,040 | £10,979 | £49,409 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change