Terraced
IV2
3 beds
2 baths
Denny Street, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£68,100First YearProfit From Rental Income
£15,979
↗ 23%After 5 Years
Change In Property Value
£55,186
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,604 | £11,836 | £12,073 | £12,375 | £12,684 | £60,571 |
| Total Expenses | £8,095 | £8,131 | £8,165 | £8,206 | £8,247 | £40,844 |
| Profit Before Tax | £3,509 | £3,705 | £3,908 | £4,169 | £4,437 | £19,727 |
| Profit After Tax | £2,842 | £3,001 | £3,165 | £3,377 | £3,594 | £15,979 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £8,842 | £13,301 | £16,143 | £17,134 | £15,745 | £71,165 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change