Flat
DG2
2 beds
1 bath
Union Street, Dumfries DG2
Scotland, Scotland · DG2
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-3,855
↘ -15%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,972 | £4,051 | £4,132 | £4,236 | £4,342 | £20,733 |
| Total Expenses | £4,810 | £4,868 | £4,917 | £4,970 | £5,023 | £24,588 |
| Profit Before Tax | £-838 | £-817 | £-785 | £-734 | £-681 | £-3,855 |
| Profit After Tax | £-838 | £-817 | £-785 | £-734 | £-681 | £-3,855 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £1,412 | £3,046 | £4,082 | £4,425 | £3,876 | £16,840 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change