Detached IV2 2 beds 1 bath

Dores Road, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£16,868

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£57,946

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,180	£12,424	£12,672	£12,989	£13,314	£63,578
Total Expenses	£8,475	£8,512	£8,547	£8,589	£8,632	£42,754
Profit Before Tax	£3,705	£3,912	£4,125	£4,400	£4,682	£20,824
Profit After Tax	£3,001	£3,169	£3,342	£3,564	£3,792	£16,868
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£9,301	£13,984	£16,968	£18,009	£16,551	£74,813
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	25%	23%	104%

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