Flat IV2 2 beds 2 baths

35 Countess Park, Slackbuie, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£65,650First Year

Profit From Rental Income

After 5 Years

£8,991

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£53,255

↗ 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	£11,196	£11,420	£11,648	£11,940	£12,238	£58,442
Total Expenses	£9,329	£9,402	£9,466	£9,537	£9,609	£47,342
Profit Before Tax	£1,867	£2,018	£2,183	£2,403	£2,629	£11,099
Profit After Tax	£1,512	£1,635	£1,768	£1,946	£2,129	£8,991
Change In Property Value	£5,790	£9,940	£12,524	£13,275	£11,726	£53,255
Net Return	£7,302	£11,574	£14,292	£15,222	£13,856	£62,245
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	23%	21%	95%

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