Detached IV2 3 beds 4 baths

Hillhead Croft Inverfarigaig, Inverfarigaig . IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£112,200First Year

Profit From Rental Income

After 5 Years

£26,827

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£88,298

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,564	£18,935	£19,314	£19,797	£20,292	£96,902
Total Expenses	£12,652	£12,702	£12,750	£12,809	£12,869	£63,783
Profit Before Tax	£5,912	£6,233	£6,564	£6,988	£7,423	£33,119
Profit After Tax	£4,788	£5,049	£5,317	£5,660	£6,012	£26,827
Change In Property Value	£9,600	£16,480	£20,765	£22,011	£19,443	£88,298
Net Return	£14,388	£21,529	£26,082	£27,671	£25,455	£115,125
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	19%	23%	25%	23%	103%

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