Flat
DG1
2 beds
1 bath
Lockerbie Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£23,440First YearProfit From Rental Income
£5,942
↗ 25%After 5 Years
Change In Property Value
£17,111
↗ 25%After 5 Years
Return On Investment
98%
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 | £6,636 | £6,769 | £6,938 | £7,111 | £7,289 | £34,743 |
| Total Expenses | £5,362 | £5,421 | £5,481 | £5,542 | £5,602 | £27,407 |
| Profit Before Tax | £1,275 | £1,348 | £1,457 | £1,570 | £1,687 | £7,336 |
| Profit After Tax | £1,032 | £1,092 | £1,180 | £1,271 | £1,366 | £5,942 |
| Change In Property Value | £2,040 | £2,101 | £3,607 | £4,545 | £4,818 | £17,111 |
| Net Return | £3,072 | £3,193 | £4,787 | £5,816 | £6,184 | £23,053 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 14% | 20% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change