Terraced DG2 2 beds 1 bath

Glencairn Road, Dumfries DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£32,350First Year

Profit From Rental Income

After 5 Years

£4,683

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£26,214

↗ 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	£5,040	£5,141	£5,244	£5,375	£5,509	£26,308
Total Expenses	£4,061	£4,083	£4,104	£4,127	£4,151	£20,526
Profit Before Tax	£979	£1,058	£1,140	£1,247	£1,358	£5,782
Profit After Tax	£793	£857	£923	£1,010	£1,100	£4,683
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£3,643	£5,749	£7,088	£7,545	£6,872	£30,897
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	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