Terraced DG2 2 beds 0 baths

3 Wallaceton, Auldgirth, Dumfries DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£57,600First Year

Profit From Rental Income

After 5 Years

£10,025

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£46,908

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,012	£9,192	£9,376	£9,610	£9,851	£47,042
Total Expenses	£6,871	£6,901	£6,930	£6,964	£6,999	£34,665
Profit Before Tax	£2,141	£2,291	£2,446	£2,646	£2,852	£12,376
Profit After Tax	£1,734	£1,856	£1,981	£2,144	£2,310	£10,025
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£6,834	£10,611	£13,013	£13,837	£12,639	£56,933
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	23%	24%	22%	99%

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