Flat DG1 1 bed 1 bath

17 Henry Street, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£-7,644

↘ -37%After 5 Years

Change In Property Value

After 5 Years

£15,098

↗ 25%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,120	£3,182	£3,262	£3,344	£3,427	£16,335
Total Expenses	£4,693	£4,745	£4,796	£4,848	£4,899	£23,979
Profit Before Tax	£-1,573	£-1,562	£-1,534	£-1,504	£-1,472	£-7,644
Profit After Tax	£-1,573	£-1,562	£-1,534	£-1,504	£-1,472	£-7,644
Change In Property Value	£1,800	£1,854	£3,183	£4,010	£4,251	£15,098
Net Return	£228	£292	£1,649	£2,506	£2,779	£7,453
Return From Rental Income (%)	-8%	-8%	-7%	-7%	-7%	-37%
Total Net Return (%)	1%	1%	8%	12%	13%	36%

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