Flat DG1 2 beds 0 baths

83 Barkerland Avenue, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£21,460First Year

Profit From Rental Income

After 5 Years

£4,662

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£15,601

↗ 25%After 5 Years

Return On Investment

94%

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	£6,048	£6,169	£6,323	£6,481	£6,643	£31,665
Total Expenses	£5,065	£5,123	£5,181	£5,241	£5,300	£25,909
Profit Before Tax	£983	£1,046	£1,142	£1,240	£1,344	£5,756
Profit After Tax	£797	£847	£925	£1,005	£1,088	£4,662
Change In Property Value	£1,860	£1,916	£3,289	£4,144	£4,393	£15,601
Net Return	£2,657	£2,763	£4,214	£5,149	£5,481	£20,263
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	13%	20%	24%	26%	94%

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