Terraced
IV2
2 beds
2 baths
50 Spey Avenue, Milton Of Leys, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£12,823
↗ 23%After 5 Years
Change In Property Value
£45,529
↗ 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 | £9,576 | £9,768 | £9,963 | £10,212 | £10,467 | £49,986 |
| Total Expenses | £6,766 | £6,798 | £6,828 | £6,863 | £6,899 | £34,155 |
| Profit Before Tax | £2,810 | £2,969 | £3,135 | £3,349 | £3,568 | £15,830 |
| Profit After Tax | £2,276 | £2,405 | £2,539 | £2,712 | £2,890 | £12,823 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £7,226 | £10,903 | £13,246 | £14,062 | £12,915 | £58,351 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change