Flat
DG1
6 beds
5 baths
Victoria Terrace, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£112,200First YearProfit From Rental Income
£13,403
↗ 12%After 5 Years
Change In Property Value
£80,521
↗ 25%After 5 Years
Return On Investment
84%
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 | £19,200 | £19,584 | £20,074 | £20,575 | £21,090 | £100,523 |
| Total Expenses | £16,616 | £16,700 | £16,792 | £16,886 | £16,980 | £83,976 |
| Profit Before Tax | £2,584 | £2,884 | £3,281 | £3,689 | £4,109 | £16,547 |
| Profit After Tax | £2,093 | £2,336 | £2,658 | £2,988 | £3,329 | £13,403 |
| Change In Property Value | £9,600 | £9,888 | £16,974 | £21,388 | £22,671 | £80,521 |
| Net Return | £11,693 | £12,224 | £19,632 | £24,376 | £26,000 | £93,924 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change