Flat DG1 2 beds 1 bath

Lockerbie Road, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£24,100First Year

Profit From Rental Income

After 5 Years

£-4,629

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£19,315

↗ 28%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,636	£3,709	£3,783	£3,877	£3,974	£18,979
Total Expenses	£4,616	£4,673	£4,722	£4,773	£4,825	£23,609
Profit Before Tax	£-980	£-964	£-939	£-895	£-851	£-4,629
Profit After Tax	£-980	£-964	£-939	£-895	£-851	£-4,629
Change In Property Value	£2,100	£3,605	£4,542	£4,815	£4,253	£19,315
Net Return	£1,120	£2,641	£3,604	£3,919	£3,402	£14,686
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-19%
Total Net Return (%)	5%	11%	15%	16%	14%	61%

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