Flat DG1 2 beds 1 bath

Balmoral Road, Dumfries DG1

Scotland, Scotland · DG1

Initial Investment

First Year

£24,100First Year

Profit From Rental Income

After 5 Years

£6,354

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

99%

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	£6,828	£6,965	£7,139	£7,317	£7,500	£35,748
Total Expenses	£5,460	£5,520	£5,580	£5,642	£5,703	£27,904
Profit Before Tax	£1,368	£1,445	£1,559	£1,675	£1,797	£7,844
Profit After Tax	£1,108	£1,170	£1,262	£1,357	£1,456	£6,354
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£3,208	£3,333	£4,976	£6,036	£6,415	£23,968
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	27%	99%

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