Detached
IV2
4 beds
2 baths
Moray Drive, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£131,300First YearProfit From Rental Income
£30,872
↗ 24%After 5 Years
Change In Property Value
£100,715
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,168 | £21,591 | £22,023 | £22,574 | £23,138 | £110,494 |
| Total Expenses | £14,361 | £14,416 | £14,469 | £14,534 | £14,602 | £72,381 |
| Profit Before Tax | £6,807 | £7,176 | £7,554 | £8,039 | £8,537 | £38,113 |
| Profit After Tax | £5,514 | £5,812 | £6,119 | £6,512 | £6,915 | £30,872 |
| Change In Property Value | £10,950 | £18,798 | £23,685 | £25,106 | £22,177 | £100,715 |
| Net Return | £16,464 | £24,610 | £29,804 | £31,618 | £29,092 | £131,587 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change