Flat
DG1
1 bed
0 baths
2 Nith Avenue, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-4,629
↘ -19%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change