Terraced DG2 2 beds 1 bath

Mannering Avenue, Dumfries, Dumfries And Galloway DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£5,389

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,973

↗ 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	£5,568	£5,679	£5,793	£5,938	£6,086	£29,064
Total Expenses	£4,435	£4,459	£4,480	£4,505	£4,531	£22,411
Profit Before Tax	£1,133	£1,221	£1,313	£1,432	£1,555	£6,654
Profit After Tax	£918	£989	£1,063	£1,160	£1,260	£5,389
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£4,068	£6,396	£7,877	£8,383	£7,639	£34,362
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	24%	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