Flat
DG1
2 beds
1 bath
63 Annan Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£-3,698
↘ -8%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,687 | £7,879 | £8,076 | £8,278 | £39,455 |
| Total Expenses | £8,506 | £8,568 | £8,630 | £8,693 | £8,756 | £43,153 |
| Profit Before Tax | £-970 | £-881 | £-751 | £-617 | £-478 | £-3,698 |
| Profit After Tax | £-970 | £-881 | £-751 | £-617 | £-478 | £-3,698 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £3,380 | £3,600 | £6,941 | £9,074 | £9,794 | £32,788 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change