Flat DG2 2 beds 1 bath

Moat Road, Dumfries DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£25,750First Year

Profit From Rental Income

After 5 Years

£-6,605

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£18,872

↗ 25%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,972	£4,051	£4,153	£4,257	£4,363	£20,796
Total Expenses	£5,373	£5,427	£5,480	£5,534	£5,587	£27,401
Profit Before Tax	£-1,401	£-1,375	£-1,327	£-1,278	£-1,224	£-6,605
Profit After Tax	£-1,401	£-1,375	£-1,327	£-1,278	£-1,224	£-6,605
Change In Property Value	£2,250	£2,318	£3,978	£5,013	£5,314	£18,872
Net Return	£849	£942	£2,651	£3,735	£4,089	£12,267
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	3%	4%	10%	15%	16%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change