Flat
DG1
2 beds
1 bath
Millburn Avenue, Dumfries DG1
Scotland, Scotland · DG1
View property listing
Initial Investment
£26,740First YearProfit From Rental Income
£8,045
↗ 30%After 5 Years
Change In Property Value
£19,627
↗ 25%After 5 Years
Return On Investment
103%
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 | £7,608 | £7,760 | £7,954 | £8,153 | £8,357 | £39,832 |
| Total Expenses | £5,855 | £5,917 | £5,979 | £6,043 | £6,106 | £29,900 |
| Profit Before Tax | £1,753 | £1,843 | £1,975 | £2,110 | £2,251 | £9,932 |
| Profit After Tax | £1,420 | £1,493 | £1,600 | £1,709 | £1,823 | £8,045 |
| Change In Property Value | £2,340 | £2,410 | £4,138 | £5,213 | £5,526 | £19,627 |
| Net Return | £3,760 | £3,903 | £5,737 | £6,923 | £7,349 | £27,672 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 21% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change