Semi Detached
DG1
4 beds
0 baths
7 Moffat Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£6,954
↗ 8%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,480 | £12,730 | £13,048 | £13,374 | £13,708 | £65,340 |
| Total Expenses | £11,270 | £11,306 | £11,349 | £11,393 | £11,437 | £56,755 |
| Profit Before Tax | £1,210 | £1,423 | £1,699 | £1,981 | £2,272 | £8,585 |
| Profit After Tax | £980 | £1,153 | £1,376 | £1,605 | £1,840 | £6,954 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £8,180 | £8,569 | £14,107 | £17,646 | £18,843 | £67,345 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change