Flat DG1 2 beds 0 baths

83 Barkerland Avenue, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£21,460First Year

Profit From Rental Income

After 5 Years

£-7,532

↘ -35%After 5 Years

Change In Property Value

After 5 Years

£15,601

↗ 25%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,228	£3,293	£3,375	£3,459	£3,546	£16,900
Total Expenses	£4,783	£4,835	£4,886	£4,939	£4,990	£24,433
Profit Before Tax	£-1,555	£-1,543	£-1,511	£-1,479	£-1,444	£-7,532
Profit After Tax	£-1,555	£-1,543	£-1,511	£-1,479	£-1,444	£-7,532
Change In Property Value	£1,860	£1,916	£3,289	£4,144	£4,393	£15,601
Net Return	£305	£373	£1,777	£2,665	£2,948	£8,069
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	1%	2%	8%	12%	14%	38%

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