Semi Detached DG1 2 beds 1 bath

Rowanbank Road, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£47,200First Year

Profit From Rental Income

After 5 Years

£3,191

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,284	£7,430	£7,615	£7,806	£8,001	£38,136
Total Expenses	£6,783	£6,809	£6,838	£6,868	£6,898	£34,197
Profit Before Tax	£501	£621	£777	£938	£1,102	£3,939
Profit After Tax	£406	£503	£629	£759	£893	£3,191
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£4,606	£4,829	£8,056	£10,117	£10,812	£38,419
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	10%	17%	21%	23%	81%

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