Flat
DG1
3 beds
0 baths
27 Lockerbie Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-3,378
↘ -12%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,504 | £4,594 | £4,709 | £4,827 | £23,051 |
| Total Expenses | £5,176 | £5,235 | £5,285 | £5,339 | £5,393 | £26,429 |
| Profit Before Tax | £-760 | £-731 | £-691 | £-629 | £-566 | £-3,378 |
| Profit After Tax | £-760 | £-731 | £-691 | £-629 | £-566 | £-3,378 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £1,790 | £3,647 | £4,825 | £5,217 | £4,598 | £20,076 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change