Terraced DG1 6 beds 5 baths

Victoria Terrace, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£112,200First Year

Profit From Rental Income

After 5 Years

£19,521

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£88,298

↗ 28%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,977	£17,316	£17,749	£18,193	£86,880
Total Expenses	£12,460	£12,506	£12,550	£12,604	£12,659	£62,780
Profit Before Tax	£4,184	£4,471	£4,766	£5,145	£5,534	£24,099
Profit After Tax	£3,389	£3,621	£3,860	£4,168	£4,482	£19,521
Change In Property Value	£9,600	£16,480	£20,765	£22,011	£19,443	£88,298
Net Return	£12,989	£20,101	£24,625	£26,178	£23,925	£107,819
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	23%	21%	96%

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