Flat
IV2
2 beds
1 bath
Mackay Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-2,051
↘ -8%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,356 | £4,443 | £4,532 | £4,645 | £4,761 | £22,738 |
| Total Expenses | £4,849 | £4,907 | £4,957 | £5,010 | £5,065 | £24,789 |
| Profit Before Tax | £-493 | £-464 | £-425 | £-365 | £-303 | £-2,051 |
| Profit After Tax | £-493 | £-464 | £-425 | £-365 | £-303 | £-2,051 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £1,757 | £3,398 | £4,441 | £4,794 | £4,254 | £18,644 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change