Flat
DG2
2 beds
1 bath
Kirkpatrick Court, Dumfries DG2
Scotland, Scotland · DG2
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£11,634
↗ 36%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
110%
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 | £9,264 | £9,449 | £9,686 | £9,928 | £10,176 | £48,502 |
| Total Expenses | £6,696 | £6,760 | £6,827 | £6,895 | £6,962 | £34,139 |
| Profit Before Tax | £2,568 | £2,689 | £2,859 | £3,033 | £3,214 | £14,363 |
| Profit After Tax | £2,080 | £2,178 | £2,316 | £2,457 | £2,603 | £11,634 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £4,930 | £5,114 | £7,355 | £8,806 | £9,334 | £35,539 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change