Terraced
IV12
2 beds
1 bath
Union Street, Nairn IV12
Scotland, Scotland · IV12
View property listing
Initial Investment
£59,350First YearProfit From Rental Income
£11,702
↗ 20%After 5 Years
Change In Property Value
£48,288
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,624 | £9,816 | £10,013 | £10,263 | £10,520 | £50,236 |
| Total Expenses | £7,093 | £7,125 | £7,155 | £7,190 | £7,226 | £35,789 |
| Profit Before Tax | £2,531 | £2,692 | £2,858 | £3,073 | £3,293 | £14,447 |
| Profit After Tax | £2,050 | £2,180 | £2,315 | £2,489 | £2,668 | £11,702 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £7,300 | £11,193 | £13,671 | £14,526 | £13,300 | £59,990 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change