Flat IV2 1 bed 1 bath

124 Murray Terrace, Smithton, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£-405

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£24,834

↗ 28%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,220	£5,324	£5,431	£5,567	£5,706	£27,248
Total Expenses	£5,418	£5,478	£5,530	£5,585	£5,642	£27,653
Profit Before Tax	£-198	£-154	£-99	£-19	£64	£-405
Profit After Tax	£-198	£-154	£-99	£-19	£64	£-405
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£2,502	£4,481	£5,741	£6,172	£5,532	£24,429
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	8%	15%	19%	20%	18%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change