Flat DG1 2 beds 0 baths

Flat 76, The Granary Mews, Glebe Street, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£55,850First Year

Profit From Rental Income

After 5 Years

£25,986

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£41,519

↗ 25%After 5 Years

Return On Investment

121%

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	£16,092	£16,414	£16,824	£17,245	£17,676	£84,251
Total Expenses	£10,265	£10,345	£10,432	£10,520	£10,608	£52,169
Profit Before Tax	£5,827	£6,069	£6,393	£6,725	£7,068	£32,081
Profit After Tax	£4,720	£4,916	£5,178	£5,447	£5,725	£25,986
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£9,670	£10,014	£13,930	£16,475	£17,415	£67,505
Return From Rental Income (%)	8%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	18%	25%	29%	31%	121%

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