Terraced
DG8
2 beds
1 bath
George Street, Whithorn DG8
Scotland, Scotland · DG8
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£4,053
↗ 11%After 5 Years
Change In Property Value
£30,353
↗ 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 | £5,388 | £5,496 | £5,606 | £5,746 | £5,889 | £28,125 |
| Total Expenses | £4,578 | £4,601 | £4,623 | £4,647 | £4,672 | £23,121 |
| Profit Before Tax | £810 | £894 | £983 | £1,099 | £1,217 | £5,004 |
| Profit After Tax | £656 | £724 | £796 | £890 | £986 | £4,053 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £3,956 | £6,389 | £7,934 | £8,456 | £7,670 | £34,405 |
| 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