Flat
DG1
2 beds
0 baths
83 Barkerland Avenue, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£21,460First YearProfit From Rental Income
£-5,259
↘ -25%After 5 Years
Change In Property Value
£17,108
↗ 28%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,228 | £3,293 | £3,358 | £3,442 | £3,528 | £16,850 |
| Total Expenses | £4,318 | £4,374 | £4,422 | £4,472 | £4,523 | £22,109 |
| Profit Before Tax | £-1,090 | £-1,082 | £-1,063 | £-1,030 | £-995 | £-5,259 |
| Profit After Tax | £-1,090 | £-1,082 | £-1,063 | £-1,030 | £-995 | £-5,259 |
| Change In Property Value | £1,860 | £3,193 | £4,023 | £4,265 | £3,767 | £17,108 |
| Net Return | £770 | £2,111 | £2,960 | £3,235 | £2,772 | £11,849 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 4% | 10% | 14% | 15% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change