Detached DD3 3 beds 1 bath

Rosemill Road, Bridgefoot, Dundee DD3

Scotland, Scotland · DD3

Initial Investment

First Year

£83,850First Year

Profit From Rental Income

After 5 Years

£14,624

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£61,649

↗ 25%After 5 Years

Return On Investment

91%

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	£14,700	£14,994	£15,369	£15,753	£16,147	£76,963
Total Expenses	£11,690	£11,731	£11,780	£11,829	£11,879	£58,909
Profit Before Tax	£3,010	£3,263	£3,589	£3,924	£4,268	£18,054
Profit After Tax	£2,438	£2,643	£2,907	£3,179	£3,457	£14,624
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£9,788	£10,213	£15,903	£19,554	£20,815	£76,273
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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