Flat
DG1
2 beds
1 bath
Ingleston Place, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£-6,245
↘ -20%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,774 | £4,893 | £5,015 | £5,141 | £24,502 |
| Total Expenses | £6,039 | £6,094 | £6,149 | £6,205 | £6,260 | £30,747 |
| Profit Before Tax | £-1,359 | £-1,321 | £-1,256 | £-1,190 | £-1,120 | £-6,245 |
| Profit After Tax | £-1,359 | £-1,321 | £-1,256 | £-1,190 | £-1,120 | £-6,245 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £1,341 | £1,460 | £3,518 | £4,825 | £5,257 | £16,402 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change