Flat DG1 6 beds 5 baths

Victoria Terrace, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£112,200First Year

Profit From Rental Income

After 5 Years

£3,648

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£80,521

↗ 25%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,977	£17,401	£17,836	£18,282	£87,141
Total Expenses	£16,360	£16,440	£16,525	£16,612	£16,700	£82,637
Profit Before Tax	£284	£537	£876	£1,224	£1,583	£4,503
Profit After Tax	£230	£435	£710	£991	£1,282	£3,648
Change In Property Value	£9,600	£9,888	£16,974	£21,388	£22,671	£80,521
Net Return	£9,830	£10,323	£17,684	£22,379	£23,953	£84,169
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	9%	16%	20%	21%	75%

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