Flat
DG2
2 beds
1 bath
Kirkpatrick Court, Dumfries DG2
Scotland, Scotland · DG2
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£-5,540
↘ -17%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,040 | £5,141 | £5,269 | £5,401 | £5,536 | £26,387 |
| Total Expenses | £6,273 | £6,329 | £6,385 | £6,442 | £6,498 | £31,928 |
| Profit Before Tax | £-1,233 | £-1,188 | £-1,116 | £-1,041 | £-962 | £-5,540 |
| Profit After Tax | £-1,233 | £-1,188 | £-1,116 | £-1,041 | £-962 | £-5,540 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £1,617 | £1,747 | £3,924 | £5,308 | £5,768 | £18,364 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change