Terraced DG2 3 beds 1 bath

Alloway Avenue, Dumfries DG2

Scotland, Scotland · DG2

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£5,742

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,937

↗ 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	£6,900	£7,038	£7,214	£7,394	£7,579	£36,125
Total Expenses	£5,753	£5,778	£5,806	£5,835	£5,864	£29,036
Profit Before Tax	£1,147	£1,260	£1,408	£1,559	£1,715	£7,089
Profit After Tax	£929	£1,021	£1,140	£1,263	£1,389	£5,742
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£4,379	£4,574	£7,240	£8,949	£9,536	£34,679
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

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