Flat
IV2
0 beds
1 bath
Flat First Floor Right, 1 Rosebery Place, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£25,420First YearProfit From Rental Income
£-2,172
↘ -9%After 5 Years
Change In Property Value
£20,419
↗ 28%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,296 | £4,382 | £4,470 | £4,581 | £4,696 | £22,425 |
| Total Expenses | £4,811 | £4,869 | £4,919 | £4,972 | £5,026 | £24,597 |
| Profit Before Tax | £-515 | £-487 | £-449 | £-391 | £-330 | £-2,172 |
| Profit After Tax | £-515 | £-487 | £-449 | £-391 | £-330 | £-2,172 |
| Change In Property Value | £2,220 | £3,811 | £4,802 | £5,090 | £4,496 | £20,419 |
| Net Return | £1,705 | £3,324 | £4,353 | £4,699 | £4,166 | £18,247 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 13% | 17% | 18% | 16% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change