Detached DD3 3 beds 1 bath

Rosemill Road, Bridgefoot, Dundee DD3

Scotland, Scotland · DD3

Initial Investment

First Year

£83,850First Year

Profit From Rental Income

After 5 Years

£9,952

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£61,649

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,746	£14,089	£14,441	£14,802	£70,554
Total Expenses	£11,568	£11,606	£11,652	£11,698	£11,744	£58,268
Profit Before Tax	£1,908	£2,139	£2,438	£2,744	£3,058	£12,286
Profit After Tax	£1,546	£1,733	£1,974	£2,222	£2,477	£9,952
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£8,896	£9,303	£14,971	£18,597	£19,834	£71,601
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	24%	85%

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