Detached DG2 2 beds 1 bath

Criffel Cottage, Southerness DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£2,878

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

81%

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	£6,360	£6,487	£6,649	£6,816	£6,986	£33,298
Total Expenses	£5,897	£5,921	£5,948	£5,976	£6,003	£29,746
Profit Before Tax	£463	£566	£701	£840	£983	£3,553
Profit After Tax	£375	£458	£568	£680	£796	£2,878
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£3,975	£4,166	£6,933	£8,701	£9,297	£33,073
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	10%	17%	21%	23%	81%

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