Flat
DG1
1 bed
1 bath
Braemar Avenue, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-7,197
↘ -30%After 5 Years
Change In Property Value
£17,614
↗ 25%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,636 | £3,709 | £3,801 | £3,896 | £3,994 | £19,037 |
| Total Expenses | £5,141 | £5,194 | £5,246 | £5,300 | £5,352 | £26,233 |
| Profit Before Tax | £-1,505 | £-1,485 | £-1,445 | £-1,403 | £-1,358 | £-7,197 |
| Profit After Tax | £-1,505 | £-1,485 | £-1,445 | £-1,403 | £-1,358 | £-7,197 |
| Change In Property Value | £2,100 | £2,163 | £3,713 | £4,679 | £4,959 | £17,614 |
| Net Return | £595 | £678 | £2,268 | £3,275 | £3,601 | £10,417 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 15% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change