Terraced DG5 2 beds 1 bath

Maxwell Street, Dalbeattie DG5

Scotland, Scotland · DG5

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£5,332

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,353

↗ 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	£5,724	£5,838	£5,955	£6,104	£6,257	£29,879
Total Expenses	£4,612	£4,636	£4,658	£4,683	£4,709	£23,296
Profit Before Tax	£1,112	£1,203	£1,298	£1,421	£1,548	£6,582
Profit After Tax	£901	£974	£1,051	£1,151	£1,254	£5,332
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£4,201	£6,639	£8,189	£8,717	£7,937	£35,684
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