Terraced DG2 2 beds 0 baths

1 Mannering Avenue, Dumfries DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,036

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£27,593

↗ 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	£5,304	£5,410	£5,518	£5,656	£5,798	£27,686
Total Expenses	£4,248	£4,271	£4,292	£4,316	£4,341	£21,468
Profit Before Tax	£1,056	£1,139	£1,226	£1,340	£1,457	£6,218
Profit After Tax	£855	£923	£993	£1,085	£1,180	£5,036
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£3,855	£6,073	£7,482	£7,964	£7,256	£32,630
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
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