Terraced IV2 2 beds 2 baths

62 Denny Street, Crown, Inverness. IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£73,350First Year

Profit From Rental Income

After 5 Years

£17,312

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£59,325

↗ 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	£12,468	£12,717	£12,972	£13,296	£13,628	£65,081
Total Expenses	£8,664	£8,702	£8,738	£8,780	£8,824	£43,709
Profit Before Tax	£3,804	£4,015	£4,234	£4,516	£4,804	£21,373
Profit After Tax	£3,081	£3,253	£3,430	£3,658	£3,891	£17,312
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£9,531	£14,325	£17,381	£18,446	£16,954	£76,637
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