Flat
DG1
3 beds
0 baths
27 Lockerbie Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-6,497
↘ -22%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,504 | £4,617 | £4,732 | £4,851 | £23,120 |
| Total Expenses | £5,814 | £5,869 | £5,923 | £5,978 | £6,033 | £29,617 |
| Profit Before Tax | £-1,398 | £-1,364 | £-1,306 | £-1,246 | £-1,182 | £-6,497 |
| Profit After Tax | £-1,398 | £-1,364 | £-1,306 | £-1,246 | £-1,182 | £-6,497 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £1,152 | £1,262 | £3,203 | £4,435 | £4,840 | £14,892 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change