Semi Detached DG3 1 bed 1 bath

Dunreggan, Moniaive DG3

Scotland, Scotland · DG3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£4,717

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£25,163

↗ 25%After 5 Years

Return On Investment

88%

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	£6,000	£6,120	£6,273	£6,430	£6,591	£31,413
Total Expenses	£5,068	£5,091	£5,117	£5,144	£5,170	£25,590
Profit Before Tax	£933	£1,029	£1,156	£1,286	£1,420	£5,824
Profit After Tax	£755	£833	£936	£1,042	£1,150	£4,717
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£3,755	£3,923	£6,241	£7,725	£8,235	£29,880
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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