Flat
IV2
2 beds
1 bath
11 Alltan Court, Culloden, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£2,828
↗ 7%After 5 Years
Change In Property Value
£34,492
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,248 | £7,393 | £7,541 | £7,729 | £7,923 | £37,834 |
| Total Expenses | £6,747 | £6,811 | £6,867 | £6,928 | £6,990 | £34,342 |
| Profit Before Tax | £501 | £582 | £674 | £802 | £933 | £3,492 |
| Profit After Tax | £406 | £471 | £546 | £649 | £756 | £2,828 |
| Change In Property Value | £3,750 | £6,438 | £8,111 | £8,598 | £7,595 | £34,492 |
| Net Return | £4,156 | £6,909 | £8,657 | £9,247 | £8,351 | £37,320 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change