Semi Detached DG5 3 beds 1 bath

133 William Street, Dalbeattie DG5

Scotland, Scotland · DG5

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£8,679

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,149

↗ 28%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,482	£8,652	£8,868	£9,090	£43,409
Total Expenses	£6,480	£6,509	£6,536	£6,568	£6,601	£32,693
Profit Before Tax	£1,836	£1,974	£2,116	£2,300	£2,489	£10,715
Profit After Tax	£1,487	£1,599	£1,714	£1,863	£2,016	£8,679
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£6,287	£9,839	£12,096	£12,869	£11,738	£52,829
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	18%	22%	24%	22%	98%

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