Terraced DG8 2 beds 1 bath

Bayview Terrace, Carsluith DG8

Scotland, Scotland · DG8

Initial Investment

First Year

£24,100First Year

Profit From Rental Income

After 5 Years

£1,822

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£19,315

↗ 28%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,432	£3,501	£3,571	£3,660	£3,751	£17,915
Total Expenses	£3,095	£3,115	£3,132	£3,151	£3,171	£15,665
Profit Before Tax	£337	£386	£439	£508	£580	£2,250
Profit After Tax	£273	£313	£355	£412	£470	£1,822
Change In Property Value	£2,100	£3,605	£4,542	£4,815	£4,253	£19,315
Net Return	£2,373	£3,918	£4,898	£5,227	£4,723	£21,137
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	16%	20%	22%	20%	88%

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