Detached
DG3
1 bed
1 bath
North Street, Moniaive DG3
Scotland, Scotland · DG3
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£3,292
↗ 11%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,332 | £4,419 | £4,507 | £4,620 | £4,735 | £22,613 |
| Total Expenses | £3,668 | £3,689 | £3,708 | £3,730 | £3,752 | £18,548 |
| Profit Before Tax | £664 | £729 | £799 | £890 | £983 | £4,065 |
| Profit After Tax | £538 | £591 | £647 | £721 | £796 | £3,292 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £3,088 | £4,968 | £6,163 | £6,567 | £5,961 | £26,747 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 21% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change