Terraced
IV2
3 beds
1 bath
Oldtown Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£10,999
↗ 23%After 5 Years
Change In Property Value
£40,010
↗ 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 | £8,412 | £8,580 | £8,752 | £8,971 | £9,195 | £43,910 |
| Total Expenses | £6,007 | £6,036 | £6,063 | £6,096 | £6,129 | £30,330 |
| Profit Before Tax | £2,405 | £2,544 | £2,689 | £2,875 | £3,066 | £13,579 |
| Profit After Tax | £1,948 | £2,061 | £2,178 | £2,329 | £2,484 | £10,999 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £6,298 | £9,528 | £11,587 | £12,302 | £11,294 | £51,010 |
| Return From Rental Income (%) | 4% | 4% | 4% | 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