Semi Detached
DG1
3 beds
0 baths
21 Barnton Road, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£51,300First YearProfit From Rental Income
£8,270
↗ 16%After 5 Years
Change In Property Value
£38,248
↗ 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 | £9,120 | £9,302 | £9,535 | £9,773 | £10,018 | £47,748 |
| Total Expenses | £7,443 | £7,472 | £7,506 | £7,541 | £7,576 | £37,539 |
| Profit Before Tax | £1,677 | £1,830 | £2,029 | £2,232 | £2,441 | £10,210 |
| Profit After Tax | £1,359 | £1,482 | £1,643 | £1,808 | £1,978 | £8,270 |
| Change In Property Value | £4,560 | £4,697 | £8,063 | £10,159 | £10,769 | £38,248 |
| Net Return | £5,919 | £6,179 | £9,706 | £11,967 | £12,746 | £46,517 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change