Terraced
DG5
3 beds
0 baths
337, High Street, Dalbeattie DG54Dy DG5
Scotland, Scotland · DG5
View property listing
Initial Investment
£22,120First YearProfit From Rental Income
£2,193
↗ 10%After 5 Years
Change In Property Value
£17,660
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,324 | £3,390 | £3,458 | £3,545 | £3,633 | £17,351 |
| Total Expenses | £2,892 | £2,911 | £2,928 | £2,947 | £2,966 | £14,643 |
| Profit Before Tax | £432 | £480 | £531 | £598 | £667 | £2,707 |
| Profit After Tax | £350 | £389 | £430 | £484 | £540 | £2,193 |
| Change In Property Value | £1,920 | £3,296 | £4,153 | £4,402 | £3,889 | £17,660 |
| Net Return | £2,270 | £3,685 | £4,583 | £4,886 | £4,429 | £19,853 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change