Flat
DG1
2 beds
0 baths
Glenmhor, 9 Ardwall Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£2,024
↗ 4%After 5 Years
Change In Property Value
£42,769
↗ 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 | £8,064 | £8,225 | £8,390 | £8,600 | £8,815 | £42,093 |
| Total Expenses | £7,794 | £7,860 | £7,917 | £7,980 | £8,044 | £39,594 |
| Profit Before Tax | £270 | £366 | £473 | £620 | £770 | £2,499 |
| Profit After Tax | £219 | £296 | £383 | £502 | £624 | £2,024 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £4,869 | £8,279 | £10,441 | £11,163 | £10,042 | £44,794 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 19% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change