Flat
IV2
1 bed
1 bath
12 Towerhill Crescent, Cradlehall, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£39,280First YearProfit From Rental Income
£2,037
↗ 5%After 5 Years
Change In Property Value
£32,008
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,732 | £6,867 | £7,004 | £7,179 | £7,359 | £35,140 |
| Total Expenses | £6,406 | £6,469 | £6,524 | £6,583 | £6,644 | £32,625 |
| Profit Before Tax | £327 | £398 | £480 | £596 | £715 | £2,515 |
| Profit After Tax | £264 | £322 | £389 | £483 | £579 | £2,037 |
| Change In Property Value | £3,480 | £5,974 | £7,527 | £7,979 | £7,048 | £32,008 |
| Net Return | £3,744 | £6,296 | £7,916 | £8,462 | £7,627 | £34,046 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 19% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change