Semi Detached
DD3
3 beds
1 bath
Burn Street, Dundee DD3
Scotland, Scotland · DD3
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£8,248
↗ 12%After 5 Years
Change In Property Value
£52,842
↗ 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 | £11,556 | £11,787 | £12,082 | £12,384 | £12,693 | £60,502 |
| Total Expenses | £9,987 | £10,022 | £10,062 | £10,103 | £10,145 | £50,320 |
| Profit Before Tax | £1,569 | £1,765 | £2,020 | £2,280 | £2,548 | £10,182 |
| Profit After Tax | £1,271 | £1,430 | £1,636 | £1,847 | £2,064 | £8,248 |
| Change In Property Value | £6,300 | £6,489 | £11,139 | £14,036 | £14,878 | £52,842 |
| Net Return | £7,571 | £7,919 | £12,775 | £15,883 | £16,942 | £61,090 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change