Flat
IV1
2 beds
2 baths
River View Portland Place, Inverness IV1
Scotland, Scotland · IV1
View property listing
Initial Investment
£62,850First YearProfit From Rental Income
£9,668
↗ 15%After 5 Years
Change In Property Value
£51,047
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,100 | £11,322 | £11,548 | £11,837 | £12,133 | £57,941 |
| Total Expenses | £9,062 | £9,135 | £9,198 | £9,269 | £9,341 | £46,005 |
| Profit Before Tax | £2,038 | £2,187 | £2,350 | £2,568 | £2,792 | £11,935 |
| Profit After Tax | £1,650 | £1,772 | £1,904 | £2,080 | £2,261 | £9,668 |
| Change In Property Value | £5,550 | £9,528 | £12,005 | £12,725 | £11,240 | £51,047 |
| Net Return | £7,200 | £11,299 | £13,908 | £14,805 | £13,502 | £60,715 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change