Flat
DG1
2 beds
1 bath
Craigs Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-6,945
↘ -27%After 5 Years
Change In Property Value
£18,872
↗ 25%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,978 | £4,077 | £4,179 | £4,284 | £20,419 |
| Total Expenses | £5,366 | £5,419 | £5,472 | £5,526 | £5,579 | £27,363 |
| Profit Before Tax | £-1,466 | £-1,441 | £-1,395 | £-1,347 | £-1,296 | £-6,945 |
| Profit After Tax | £-1,466 | £-1,441 | £-1,395 | £-1,347 | £-1,296 | £-6,945 |
| Change In Property Value | £2,250 | £2,318 | £3,978 | £5,013 | £5,314 | £18,872 |
| Net Return | £784 | £876 | £2,583 | £3,666 | £4,018 | £11,928 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change