Detached DD2 4 beds 3 baths

Lundie, Dundee DD2

Scotland, Scotland · DD2

Initial Investment

First Year

£137,750First Year

Profit From Rental Income

After 5 Years

£23,847

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£95,619

↗ 25%After 5 Years

Return On Investment

87%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,256	£23,837	£24,433	£25,044	£119,371
Total Expenses	£17,857	£17,914	£17,982	£18,053	£18,125	£89,930
Profit Before Tax	£4,944	£5,342	£5,855	£6,380	£6,919	£29,440
Profit After Tax	£4,004	£4,327	£4,742	£5,168	£5,605	£23,847
Change In Property Value	£11,400	£11,742	£20,157	£25,398	£26,922	£95,619
Net Return	£15,404	£16,069	£24,900	£30,566	£32,527	£119,466
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	12%	18%	22%	24%	87%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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