Flat
IV2
4 beds
4 baths
Dryburgh House 63 Haugh Road, Haugh, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£139,900First YearProfit From Rental Income
£26,347
↗ 19%After 5 Years
Change In Property Value
£106,234
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,332 | £22,779 | £23,234 | £23,815 | £24,410 | £116,570 |
| Total Expenses | £16,621 | £16,715 | £16,802 | £16,902 | £17,004 | £84,043 |
| Profit Before Tax | £5,711 | £6,063 | £6,432 | £6,913 | £7,407 | £32,527 |
| Profit After Tax | £4,626 | £4,911 | £5,210 | £5,600 | £5,999 | £26,347 |
| Change In Property Value | £11,550 | £19,828 | £24,983 | £26,482 | £23,392 | £106,234 |
| Net Return | £16,176 | £24,739 | £30,193 | £32,081 | £29,391 | £132,581 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 21% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change