Flat
DG2
1 bed
0 baths
13 Mill Road, Dumfries DG2
Scotland, Scotland · DG2
View property listing
Initial Investment
£22,450First YearProfit From Rental Income
£-7,109
↘ -32%After 5 Years
Change In Property Value
£16,356
↗ 25%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,444 | £3,513 | £3,601 | £3,691 | £3,783 | £18,031 |
| Total Expenses | £4,923 | £4,976 | £5,028 | £5,081 | £5,133 | £25,141 |
| Profit Before Tax | £-1,479 | £-1,463 | £-1,427 | £-1,390 | £-1,350 | £-7,109 |
| Profit After Tax | £-1,479 | £-1,463 | £-1,427 | £-1,390 | £-1,350 | £-7,109 |
| Change In Property Value | £1,950 | £2,009 | £3,448 | £4,344 | £4,605 | £16,356 |
| Net Return | £471 | £545 | £2,021 | £2,954 | £3,255 | £9,246 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change