Detached
DG12
1 bed
1 bath
Bridge Street, Brydekirk DG12
Scotland, Scotland · DG12
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£6,084
↗ 15%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
89%
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 | £7,200 | £7,344 | £7,528 | £7,716 | £7,909 | £37,696 |
| Total Expenses | £5,981 | £6,007 | £6,036 | £6,066 | £6,096 | £30,185 |
| Profit Before Tax | £1,219 | £1,337 | £1,492 | £1,650 | £1,813 | £7,511 |
| Profit After Tax | £987 | £1,083 | £1,208 | £1,337 | £1,468 | £6,084 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £4,587 | £4,791 | £7,574 | £9,357 | £9,970 | £36,279 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change