Terraced IV2 2 beds 1 bath

Rockhill 37 Ardconnel Street, Inverness, Highland. IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£17,756

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£60,705

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,756	£13,011	£13,271	£13,603	£13,943	£66,585
Total Expenses	£8,854	£8,892	£8,928	£8,972	£9,017	£44,663
Profit Before Tax	£3,902	£4,119	£4,343	£4,631	£4,927	£21,921
Profit After Tax	£3,161	£3,336	£3,518	£3,751	£3,990	£17,756
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£9,761	£14,666	£17,794	£18,884	£17,357	£78,461
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	25%	23%	104%

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