Flat
DG1
2 beds
0 baths
Glenmhor, 9 Ardwall Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£-3,194
↘ -6%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,225 | £8,431 | £8,642 | £8,858 | £42,220 |
| Total Expenses | £8,956 | £9,018 | £9,082 | £9,147 | £9,211 | £45,413 |
| Profit Before Tax | £-892 | £-793 | £-651 | £-505 | £-353 | £-3,194 |
| Profit After Tax | £-892 | £-793 | £-651 | £-505 | £-353 | £-3,194 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £3,758 | £3,997 | £7,571 | £9,855 | £10,628 | £35,809 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change